SENSER AS

0752 OSLO

Finances

Return on Equity

35,38 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 691 000	6 063 000	6 242 000	5 627 000
Net Income	4 322 000	3 730 000	4 402 000	6 007 000
Total Assets	18 237 000	20 684 000	18 140 000	16 558 000
Total Equity	12 216 000	12 194 000	15 463 000	12 061 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 691 000	6 063 000	6 242 000	5 627 000
Expenditure	1 505 000	1 612 000	1 513 000	1 349 000
Operating Profit	5 185 000	4 450 000	4 729 000	4 278 000
Financial Income	286 000	266 000	1 349 000	2 680 000
Financial Costs	8 000	6 000	631 000	4 000
Financial Balance	278 000	260 000	718 000	2 676 000
Earnings Before Tax	5 464 000	4 711 000	5 447 000	6 955 000
Tax	1 142 000	980 000	1 045 000	948 000
Net Income	4 322 000	3 730 000	4 402 000	6 007 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 681 000	15 681 000	12 590 000	11 769 000
Total Current Assets	4 555 000	5 003 000	5 549 000	4 790 000
Total Assets	18 237 000	20 684 000	18 140 000	16 558 000
Total Retained Equity	12 116 000	12 094 000	15 363 000	11 961 000
Total Equity	12 216 000	12 194 000	15 463 000	12 061 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 021 000	8 490 000	2 676 000	4 497 000
Total Equity and Debt	18 237 000	20 684 000	18 140 000	16 558 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 691 000	6 063 000	6 242 000	5 627 000
Other Income	0	0	0	0
Revenue	6 691 000	6 063 000	6 242 000	5 627 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 300 000	1 264 000	1 276 000	1 002 000
Depreciation	0	9 000	9 000	8 000
Impairment	0	0	0	0
Expenditure	1 505 000	1 612 000	1 513 000	1 349 000
Operating Profit	5 185 000	4 450 000	4 729 000	4 278 000
Financial Income	286 000	266 000	1 349 000	2 680 000
Financial Costs	8 000	6 000	631 000	4 000
Financial Balance	278 000	260 000	718 000	2 676 000
Dividends	4 300 000	7 000 000	1 000 000	2 950 000
Net Income	4 322 000	3 730 000	4 402 000	6 007 000

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	9 000	18 000
Total Tangible Assets	0	0	9 000	18 000
Total Fiancial Fixed Assets	13 681 000	15 681 000	12 581 000	11 751 000
Total Fixed Assets	13 681 000	15 681 000	12 590 000	11 769 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 560 000	2 522 000	2 847 000	2 277 000
Total Current Assets	4 555 000	5 003 000	5 549 000	4 790 000
Total Assets	18 237 000	20 684 000	18 140 000	16 558 000
Total Equity	12 216 000	12 194 000	15 463 000	12 061 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	81 000	3 000	34 000	72 000
Unpaid Taxes	382 000	390 000	454 000	423 000
Dividends	4 300 000	7 000 000	1 000 000	2 950 000
Other Current Debt	116 000	7 116 000	143 000	104 000
Total Current Debt	6 021 000	8 490 000	2 676 000	4 497 000
Total Equity and Debt	18 237 000	20 684 000	18 140 000	16 558 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,38 %	30,59 %	28,47 %	49,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	77,49 %	73,4 %	75,76 %	76,03 %
Current Ratio	0,76	0,59	2,07	1,07
Quick Ratio	0,76	0,59	2,07	1,07
Equity Ratio	0,67	0,59	0,85	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %