ØKONOMISERVICE NOR AS

8430 MYRE

Finances

Share Ownership

Return on Equity

43,37 %

Current Ratio

4,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	436 000	1 013 000	1 076 000	1 078 000
Net Income	193 000	−89 000	54 000	65 000
Total Assets	565 000	589 000	701 000	640 000
Total Equity	445 000	252 000	492 000	438 000

Income (NOK)	2022	2021	2020	2019
Revenue	436 000	1 013 000	1 076 000	1 078 000
Expenditure	214 000	1 103 000	1 008 000	996 000
Operating Profit	222 000	−89 000	69 000	83 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	222 000	−89 000	69 000	83 000
Tax	29 000	0	15 000	18 000
Net Income	193 000	−89 000	54 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	565 000	589 000	701 000	640 000
Total Assets	565 000	589 000	701 000	640 000
Total Retained Equity	345 000	152 000	392 000	338 000
Total Equity	445 000	252 000	492 000	438 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	119 000	337 000	209 000	202 000
Total Equity and Debt	565 000	589 000	701 000	640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	436 000	1 008 000	1 076 000	1 078 000
Other Income	0	5 000	0	0
Revenue	436 000	1 013 000	1 076 000	1 078 000
Cost of Goods Sold	0	2 000	5 000	2 000
Salary Costs	67 000	848 000	788 000	757 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	214 000	1 103 000	1 008 000	996 000
Operating Profit	222 000	−89 000	69 000	83 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	150 000	0	0
Net Income	193 000	−89 000	54 000	65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	527 000	322 000	412 000	358 000
Total Current Assets	565 000	589 000	701 000	640 000
Total Assets	565 000	589 000	701 000	640 000
Total Equity	445 000	252 000	492 000	438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	3 000	5 000	0
Unpaid Taxes	56 000	100 000	111 000	101 000
Dividends	0	150 000	0	0
Other Current Debt	19 000	234 000	78 000	82 000
Total Current Debt	119 000	337 000	209 000	202 000
Total Equity and Debt	565 000	589 000	701 000	640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,37 %	−35,32 %	10,98 %	14,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,92 %	−8,79 %	6,41 %	7,7 %
Current Ratio	4,75	1,75	3,35	3,17
Quick Ratio	4,75	1,75	3,35	3,17
Equity Ratio	0,79	0,43	0,7	0,68
Gross Profit Margin	100 %	99,8 %	99,54 %	99,81 %