ENCRIPTO AS

1621 GRESSVIK

Finances

Share Ownership

Return on Equity

42,27 %

Current Ratio

3,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 480 000	4 250 000	2 382 000	2 934 000
Net Income	886 000	869 000	171 000	387 000
Total Assets	3 062 000	2 103 000	1 357 000	1 091 000
Total Equity	2 096 000	1 209 000	690 000	520 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 480 000	4 250 000	2 382 000	2 934 000
Expenditure	3 356 000	3 136 000	2 162 000	2 445 000
Operating Profit	1 124 000	1 113 000	220 000	489 000
Financial Income	12 000	1 000	0	7 000
Financial Costs	0	0	1 000	0
Financial Balance	12 000	1 000	−1 000	7 000
Earnings Before Tax	1 136 000	1 114 000	219 000	496 000
Tax	250 000	245 000	48 000	109 000
Net Income	886 000	869 000	171 000	387 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	30 000	0	0
Total Current Assets	3 038 000	2 074 000	1 357 000	1 091 000
Total Assets	3 062 000	2 103 000	1 357 000	1 091 000
Total Retained Equity	1 963 000	1 077 000	558 000	387 000
Total Equity	2 096 000	1 209 000	690 000	520 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	965 000	893 000	667 000	571 000
Total Equity and Debt	3 062 000	2 103 000	1 357 000	1 091 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 480 000	4 250 000	2 382 000	2 934 000
Other Income	0	0	0	0
Revenue	4 480 000	4 250 000	2 382 000	2 934 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 312 000	2 216 000	2 014 000	2 253 000
Depreciation	6 000	1 000	0	2 000
Impairment	0	0	0	0
Expenditure	3 356 000	3 136 000	2 162 000	2 445 000
Operating Profit	1 124 000	1 113 000	220 000	489 000
Financial Income	12 000	1 000	0	7 000
Financial Costs	0	0	1 000	0
Financial Balance	12 000	1 000	−1 000	7 000
Dividends	0	0	0	0
Net Income	886 000	869 000	171 000	387 000

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	23 000	30 000	0	0
Total Tangible Assets	23 000	30 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	30 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 750 000	1 887 000	1 241 000	912 000
Total Current Assets	3 038 000	2 074 000	1 357 000	1 091 000
Total Assets	3 062 000	2 103 000	1 357 000	1 091 000
Total Equity	2 096 000	1 209 000	690 000	520 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	21 000	14 000	0	0
Unpaid Taxes	456 000	406 000	408 000	319 000
Dividends	0	0	0	0
Other Current Debt	238 000	229 000	210 000	143 000
Total Current Debt	965 000	893 000	667 000	571 000
Total Equity and Debt	3 062 000	2 103 000	1 357 000	1 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,27 %	71,88 %	24,78 %	74,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,09 %	26,19 %	9,24 %	16,67 %
Current Ratio	3,15	2,32	2,03	1,91
Quick Ratio	3,15	2,32	2,03	1,91
Equity Ratio	0,68	0,57	0,51	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %