NOOP AS

4014 STAVANGER

Finances

Share Ownership

Return on Equity

39,37 %

Current Ratio

2,47

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 743 000	1 915 000	1 607 000	1 240 000
Net Income	691 000	322 000	205 000	154 000
Total Assets	2 798 000	1 806 000	1 774 000	1 561 000
Total Equity	1 755 000	1 164 000	952 000	882 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 743 000	1 915 000	1 607 000	1 240 000
Expenditure	1 791 000	1 561 000	1 367 000	1 066 000
Operating Profit	953 000	354 000	241 000	174 000
Financial Income	5 000	48 000	26 000	21 000
Financial Costs	57 000	3 000	9 000	4 000
Financial Balance	−52 000	45 000	17 000	17 000
Earnings Before Tax	900 000	399 000	257 000	192 000
Tax	209 000	78 000	52 000	38 000
Net Income	691 000	322 000	205 000	154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 000	310 000	319 000	357 000
Total Current Assets	2 538 000	1 496 000	1 455 000	1 204 000
Total Assets	2 798 000	1 806 000	1 774 000	1 561 000
Total Retained Equity	1 723 000	1 132 000	920 000	850 000
Total Equity	1 755 000	1 164 000	952 000	882 000
Total Long-Term Debt	17 000	17 000	13 000	10 000
Total Current Debt	1 026 000	626 000	809 000	669 000
Total Equity and Debt	2 798 000	1 806 000	1 774 000	1 561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 561 000	969 000	941 000	1 240 000
Other Income	182 000	946 000	667 000	0
Revenue	2 743 000	1 915 000	1 607 000	1 240 000
Cost of Goods Sold	439 000	71 000	79 000	41 000
Salary Costs	980 000	1 160 000	955 000	754 000
Depreciation	50 000	51 000	54 000	41 000
Impairment	0	0	0	0
Expenditure	1 791 000	1 561 000	1 367 000	1 066 000
Operating Profit	953 000	354 000	241 000	174 000
Financial Income	5 000	48 000	26 000	21 000
Financial Costs	57 000	3 000	9 000	4 000
Financial Balance	−52 000	45 000	17 000	17 000
Dividends	100 000	110 000	135 000	125 000
Net Income	691 000	322 000	205 000	154 000

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	260 000	310 000	319 000	357 000
Total Tangible Assets	260 000	310 000	319 000	357 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	260 000	310 000	319 000	357 000
Stock	0	0	0	0
Total Investments	558 000	548 000	409 000	264 000
Cash, Bank	1 827 000	781 000	648 000	717 000
Total Current Assets	2 538 000	1 496 000	1 455 000	1 204 000
Total Assets	2 798 000	1 806 000	1 774 000	1 561 000
Total Equity	1 755 000	1 164 000	952 000	882 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	17 000	13 000	10 000
Creditors	40 000	35 000	13 000	42 000
Unpaid Taxes	306 000	140 000	192 000	123 000
Dividends	100 000	110 000	135 000	125 000
Other Current Debt	471 000	326 000	495 000	475 000
Total Current Debt	1 026 000	626 000	809 000	669 000
Total Equity and Debt	2 798 000	1 806 000	1 774 000	1 561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,37 %	27,66 %	21,53 %	17,46 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	34,74 %	18,49 %	15 %	14,03 %
Current Ratio	2,47	2,39	1,8	1,8
Quick Ratio	2,47	2,39	1,8	1,8
Equity Ratio	0,63	0,64	0,54	0,57
Gross Profit Margin	84 %	96,29 %	95,08 %	96,69 %