ØYELEGE SUSANNE LINDQVIST AS

7016 TRONDHEIM

Finances

Return on Equity

18,32 %

Current Ratio

8,92

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 992 000	4 729 000	4 610 000	4 550 000
Net Income	1 086 000	609 000	653 000	590 000
Total Assets	6 467 000	5 343 000	4 732 000	4 144 000
Total Equity	5 928 000	4 842 000	4 233 000	3 581 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 992 000	4 729 000	4 610 000	4 550 000
Expenditure	4 005 000	3 947 000	3 774 000	3 891 000
Operating Profit	988 000	781 000	836 000	659 000
Financial Income	316 000	0	1 000	77 000
Financial Costs	0	0	0	0
Financial Balance	316 000	0	1 000	77 000
Earnings Before Tax	1 303 000	781 000	837 000	735 000
Tax	217 000	172 000	184 000	145 000
Net Income	1 086 000	609 000	653 000	590 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 999 000	2 199 000	2 399 000	2 599 000
Total Current Assets	4 467 000	3 144 000	2 332 000	1 544 000
Total Assets	6 467 000	5 343 000	4 732 000	4 144 000
Total Retained Equity	5 828 000	4 742 000	4 133 000	3 481 000
Total Equity	5 928 000	4 842 000	4 233 000	3 581 000
Total Long-Term Debt	37 000	58 000	73 000	80 000
Total Current Debt	501 000	443 000	425 000	482 000
Total Equity and Debt	6 467 000	5 343 000	4 732 000	4 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 992 000	4 729 000	4 610 000	4 550 000
Other Income	0	0	0	0
Revenue	4 992 000	4 729 000	4 610 000	4 550 000
Cost of Goods Sold	6 000	2 000	64 000	7 000
Salary Costs	1 479 000	1 518 000	1 385 000	1 462 000
Depreciation	200 000	200 000	200 000	200 000
Impairment	0	0	0	0
Expenditure	4 005 000	3 947 000	3 774 000	3 891 000
Operating Profit	988 000	781 000	836 000	659 000
Financial Income	316 000	0	1 000	77 000
Financial Costs	0	0	0	0
Financial Balance	316 000	0	1 000	77 000
Dividends	0	0	0	0
Net Income	1 086 000	609 000	653 000	590 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	590 000	790 000	990 000	1 190 000
Total Intangible Assets	590 000	790 000	990 000	1 190 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	9 000	9 000	9 000	9 000
Fixtures	0	0	0	0
Total Tangible Assets	9 000	9 000	9 000	9 000
Total Fiancial Fixed Assets	1 400 000	1 400 000	1 400 000	1 400 000
Total Fixed Assets	1 999 000	2 199 000	2 399 000	2 599 000
Stock	0	0	0	0
Total Investments	3 522 000	1 996 000	1 286 000	576 000
Cash, Bank	880 000	1 103 000	984 000	757 000
Total Current Assets	4 467 000	3 144 000	2 332 000	1 544 000
Total Assets	6 467 000	5 343 000	4 732 000	4 144 000
Total Equity	5 928 000	4 842 000	4 233 000	3 581 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	37 000	58 000	73 000	80 000
Creditors	3 000	1 000	1 000	19 000
Unpaid Taxes	90 000	90 000	91 000	92 000
Dividends	0	0	0	0
Other Current Debt	171 000	165 000	141 000	227 000
Total Current Debt	501 000	443 000	425 000	482 000
Total Equity and Debt	6 467 000	5 343 000	4 732 000	4 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,32 %	12,58 %	15,43 %	16,48 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,02
Operating Profit Margin	19,79 %	16,52 %	18,13 %	14,48 %
Current Ratio	8,92	7,1	5,49	3,2
Quick Ratio	8,92	7,1	5,49	3,2
Equity Ratio	0,92	0,91	0,89	0,86
Gross Profit Margin	99,88 %	99,96 %	98,61 %	99,85 %