SINOMEDINOR AS

9013 TROMSØ

Finances

Share Ownership

Return on Equity

66,44 %

Current Ratio

4,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 757 000	1 530 000	1 274 000	803 000
Net Income	1 164 000	980 000	523 000	223 000
Total Assets	2 193 000	2 253 000	1 216 000	561 000
Total Equity	1 752 000	1 658 000	678 000	156 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 757 000	1 530 000	1 274 000	803 000
Expenditure	253 000	270 000	604 000	567 000
Operating Profit	1 504 000	1 260 000	670 000	236 000
Financial Income	0	2 000	0	0
Financial Costs	8 000	0	0	0
Financial Balance	−8 000	2 000	0	0
Earnings Before Tax	1 495 000	1 262 000	670 000	236 000
Tax	332 000	282 000	147 000	14 000
Net Income	1 164 000	980 000	523 000	223 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	0	0	0
Total Current Assets	2 169 000	2 253 000	1 216 000	561 000
Total Assets	2 193 000	2 253 000	1 216 000	561 000
Total Retained Equity	1 722 000	1 558 000	578 000	56 000
Total Equity	1 752 000	1 658 000	678 000	156 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	440 000	595 000	538 000	406 000
Total Equity and Debt	2 193 000	2 253 000	1 216 000	561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 757 000	1 530 000	1 274 000	803 000
Other Income	0	0	0	0
Revenue	1 757 000	1 530 000	1 274 000	803 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	353 000	373 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	253 000	270 000	604 000	567 000
Operating Profit	1 504 000	1 260 000	670 000	236 000
Financial Income	0	2 000	0	0
Financial Costs	8 000	0	0	0
Financial Balance	−8 000	2 000	0	0
Dividends	1 000 000	0	0	0
Net Income	1 164 000	980 000	523 000	223 000

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	24 000	0	0	0
Total Tangible Assets	24 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	0	0	0
Stock	0	0	0	0
Total Investments	94 000	102 000	0	0
Cash, Bank	1 773 000	2 094 000	1 216 000	561 000
Total Current Assets	2 169 000	2 253 000	1 216 000	561 000
Total Assets	2 193 000	2 253 000	1 216 000	561 000
Total Equity	1 752 000	1 658 000	678 000	156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	22 000	4 000	0	0
Unpaid Taxes	0	0	1 000	120 000
Dividends	1 000 000	0	0	0
Other Current Debt	87 000	309 000	390 000	273 000
Total Current Debt	440 000	595 000	538 000	406 000
Total Equity and Debt	2 193 000	2 253 000	1 216 000	561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,44 %	59,11 %	77,14 %	142,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,6 %	82,35 %	52,59 %	29,39 %
Current Ratio	4,93	3,79	2,26	1,38
Quick Ratio	4,93	3,79	2,26	1,38
Equity Ratio	0,8	0,74	0,56	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %