PARADIGME AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

168,02 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 201 000	14 530 000	14 091 000	14 006 000
Net Income	3 446 000	2 622 000	2 592 000	2 631 000
Total Assets	6 931 000	5 671 000	5 577 000	5 449 000
Total Equity	2 051 000	2 652 000	2 622 000	2 661 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 201 000	14 530 000	14 091 000	14 006 000
Expenditure	12 793 000	11 173 000	10 776 000	10 646 000
Operating Profit	4 409 000	3 356 000	3 315 000	3 360 000
Financial Income	9 000	5 000	10 000	14 000
Financial Costs	0	0	0	0
Financial Balance	9 000	5 000	10 000	14 000
Earnings Before Tax	4 418 000	3 362 000	3 324 000	3 374 000
Tax	972 000	740 000	732 000	743 000
Net Income	3 446 000	2 622 000	2 592 000	2 631 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	105 000	108 000	159 000
Total Current Assets	6 853 000	5 565 000	5 469 000	5 290 000
Total Assets	6 931 000	5 671 000	5 577 000	5 449 000
Total Retained Equity	2 021 000	2 622 000	2 592 000	2 631 000
Total Equity	2 051 000	2 652 000	2 622 000	2 661 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	4 880 000	3 019 000	2 954 000	2 786 000
Total Equity and Debt	6 931 000	5 671 000	5 577 000	5 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 102 000	14 430 000	13 991 000	13 906 000
Other Income	100 000	100 000	100 000	100 000
Revenue	17 201 000	14 530 000	14 091 000	14 006 000
Cost of Goods Sold	0	2 785 000	2 652 000	2 741 000
Salary Costs	7 750 000	6 613 000	6 269 000	6 075 000
Depreciation	56 000	52 000	53 000	57 000
Impairment	0	0	0	0
Expenditure	12 793 000	11 173 000	10 776 000	10 646 000
Operating Profit	4 409 000	3 356 000	3 315 000	3 360 000
Financial Income	9 000	5 000	10 000	14 000
Financial Costs	0	0	0	0
Financial Balance	9 000	5 000	10 000	14 000
Dividends	4 047 000	2 592 000	2 631 000	0
Net Income	3 446 000	2 622 000	2 592 000	2 631 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	4 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	102 000	106 000	159 000
Total Tangible Assets	70 000	102 000	106 000	159 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 000	105 000	108 000	159 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 322 000	3 763 000	3 983 000	3 360 000
Total Current Assets	6 853 000	5 565 000	5 469 000	5 290 000
Total Assets	6 931 000	5 671 000	5 577 000	5 449 000
Total Equity	2 051 000	2 652 000	2 622 000	2 661 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	30 000	36 000	23 000	48 000
Unpaid Taxes	721 000	883 000	783 000	584 000
Dividends	4 047 000	2 592 000	2 631 000	0
Other Current Debt	1 727 000	1 359 000	1 414 000	1 412 000
Total Current Debt	4 880 000	3 019 000	2 954 000	2 786 000
Total Equity and Debt	6 931 000	5 671 000	5 577 000	5 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	168,02 %	98,87 %	98,86 %	98,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,63 %	23,1 %	23,53 %	23,99 %
Current Ratio	1,4	1,84	1,85	1,9
Quick Ratio	1,4	1,84	1,85	1,9
Equity Ratio	0,3	0,47	0,47	0,49
Gross Profit Margin	100 %	80,83 %	81,18 %	80,43 %