CAMPUS SCANDINAVIA AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

22,64 %

Current Ratio

2,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 216 000	85 798 000	83 395 000	78 480 000
Net Income	6 573 000	8 212 000	2 369 000	4 098 000
Total Assets	44 793 000	36 641 000	28 371 000	24 988 000
Total Equity	29 037 000	22 464 000	14 252 000	11 884 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 216 000	85 798 000	83 395 000	78 480 000
Expenditure	76 773 000	75 283 000	80 380 000	73 294 000
Operating Profit	8 443 000	10 515 000	3 014 000	5 185 000
Financial Income	0	7 000	29 000	2 000
Financial Costs	1 000	5 000	4 000	13 000
Financial Balance	−1 000	2 000	25 000	−11 000
Earnings Before Tax	8 442 000	10 517 000	3 038 000	5 174 000
Tax	1 869 000	2 305 000	670 000	1 076 000
Net Income	6 573 000	8 212 000	2 369 000	4 098 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	116 000	202 000	228 000	169 000
Total Current Assets	44 677 000	36 439 000	28 143 000	24 819 000
Total Assets	44 793 000	36 641 000	28 371 000	24 988 000
Total Retained Equity	28 937 000	22 364 000	14 152 000	11 784 000
Total Equity	29 037 000	22 464 000	14 252 000	11 884 000
Total Long-Term Debt	0	3 000	9 000	12 000
Total Current Debt	15 756 000	14 173 000	14 109 000	13 092 000
Total Equity and Debt	44 793 000	36 641 000	28 371 000	24 988 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 216 000	85 798 000	83 395 000	78 480 000
Other Income	0	0	0	0
Revenue	85 216 000	85 798 000	83 395 000	78 480 000
Cost of Goods Sold	66 032 000	65 383 000	67 043 000	61 429 000
Salary Costs	6 586 000	5 821 000	8 700 000	6 860 000
Depreciation	86 000	74 000	58 000	29 000
Impairment	0	0	0	0
Expenditure	76 773 000	75 283 000	80 380 000	73 294 000
Operating Profit	8 443 000	10 515 000	3 014 000	5 185 000
Financial Income	0	7 000	29 000	2 000
Financial Costs	1 000	5 000	4 000	13 000
Financial Balance	−1 000	2 000	25 000	−11 000
Dividends	0	0	0	0
Net Income	6 573 000	8 212 000	2 369 000	4 098 000

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	116 000	202 000	228 000	169 000
Total Tangible Assets	116 000	202 000	228 000	169 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	116 000	202 000	228 000	169 000
Stock	10 686 000	11 984 000	11 627 000	10 280 000
Total Investments	0	0	0	0
Cash, Bank	188 000	158 000	311 000	2 415 000
Total Current Assets	44 677 000	36 439 000	28 143 000	24 819 000
Total Assets	44 793 000	36 641 000	28 371 000	24 988 000
Total Equity	29 037 000	22 464 000	14 252 000	11 884 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	9 000	12 000
Creditors	8 735 000	7 959 000	8 512 000	9 948 000
Unpaid Taxes	2 794 000	3 107 000	3 045 000	2 468 000
Dividends	0	0	0	0
Other Current Debt	851 000	1 303 000	1 452 000	503 000
Total Current Debt	15 756 000	14 173 000	14 109 000	13 092 000
Total Equity and Debt	44 793 000	36 641 000	28 371 000	24 988 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,64 %	36,56 %	16,62 %	34,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,91 %	12,26 %	3,61 %	6,61 %
Current Ratio	2,84	2,57	1,99	1,9
Quick Ratio	8,81	16,65	11,34	8,83
Equity Ratio	0,65	0,61	0,5	0,48
Gross Profit Margin	22,51 %	23,79 %	19,61 %	21,73 %