DANSELØVENE AS

0571 OSLO

Finances

Share Ownership

Return on Equity

93,45 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 155 000	5 419 000	5 742 000	7 156 000
Net Income	827 000	676 000	587 000	988 000
Total Assets	3 327 000	2 867 000	1 913 000	2 120 000
Total Equity	885 000	1 057 000	1 381 000	1 494 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 155 000	5 419 000	5 742 000	7 156 000
Expenditure	6 107 000	4 557 000	4 984 000	5 893 000
Operating Profit	1 048 000	863 000	757 000	1 263 000
Financial Income	1 000	3 000	4 000	5 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	3 000	3 000	5 000
Earnings Before Tax	1 049 000	866 000	760 000	1 268 000
Tax	222 000	190 000	174 000	280 000
Net Income	827 000	676 000	587 000	988 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	272 000	272 000	271 000	278 000
Total Current Assets	3 055 000	2 595 000	1 642 000	1 842 000
Total Assets	3 327 000	2 867 000	1 913 000	2 120 000
Total Retained Equity	785 000	957 000	1 281 000	1 394 000
Total Equity	885 000	1 057 000	1 381 000	1 494 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 443 000	1 810 000	532 000	626 000
Total Equity and Debt	3 327 000	2 867 000	1 913 000	2 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 146 000	4 489 000	5 677 000	7 156 000
Other Income	9 000	931 000	64 000	0
Revenue	7 155 000	5 419 000	5 742 000	7 156 000
Cost of Goods Sold	1 459 000	903 000	1 188 000	1 565 000
Salary Costs	1 958 000	1 436 000	1 745 000	1 942 000
Depreciation	0	0	8 000	11 000
Impairment	0	0	0	0
Expenditure	6 107 000	4 557 000	4 984 000	5 893 000
Operating Profit	1 048 000	863 000	757 000	1 263 000
Financial Income	1 000	3 000	4 000	5 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	3 000	3 000	5 000
Dividends	1 000 000	1 000 000	700 000	0
Net Income	827 000	676 000	587 000	988 000

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	8 000
Total Tangible Assets	0	0	0	8 000
Total Fiancial Fixed Assets	272 000	272 000	271 000	270 000
Total Fixed Assets	272 000	272 000	271 000	278 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 987 000	2 559 000	1 418 000	1 690 000
Total Current Assets	3 055 000	2 595 000	1 642 000	1 842 000
Total Assets	3 327 000	2 867 000	1 913 000	2 120 000
Total Equity	885 000	1 057 000	1 381 000	1 494 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	70 000	274 000	4 000	14 000
Unpaid Taxes	161 000	149 000	143 000	157 000
Dividends	1 000 000	1 000 000	700 000	0
Other Current Debt	990 000	197 000	212 000	175 000
Total Current Debt	2 443 000	1 810 000	532 000	626 000
Total Equity and Debt	3 327 000	2 867 000	1 913 000	2 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,45 %	63,95 %	42,51 %	66,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,65 %	15,93 %	13,18 %	17,65 %
Current Ratio	1,25	1,43	3,09	2,94
Quick Ratio	1,25	1,43	3,09	2,94
Equity Ratio	0,27	0,37	0,72	0,7
Gross Profit Margin	79,61 %	83,34 %	79,31 %	78,13 %