ØYELEGE ELISABETH ANCHER LINDBERG AS

3187 HORTEN

Finances

Share Ownership

Return on Equity

36,37 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 675 000	4 452 000	3 896 000	4 204 000
Net Income	1 021 000	1 031 000	620 000	1 023 000
Total Assets	4 574 000	3 539 000	2 871 000	2 293 000
Total Equity	2 807 000	1 786 000	1 756 000	1 135 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 675 000	4 452 000	3 896 000	4 204 000
Expenditure	3 386 000	3 135 000	3 114 000	2 899 000
Operating Profit	1 288 000	1 318 000	782 000	1 304 000
Financial Income	21 000	3 000	7 000	8 000
Financial Costs	1 000	0	0	0
Financial Balance	20 000	3 000	7 000	8 000
Earnings Before Tax	1 309 000	1 321 000	788 000	1 312 000
Tax	288 000	291 000	168 000	289 000
Net Income	1 021 000	1 031 000	620 000	1 023 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 000	120 000	227 000	353 000
Total Current Assets	4 490 000	3 419 000	2 644 000	1 940 000
Total Assets	4 574 000	3 539 000	2 871 000	2 293 000
Total Retained Equity	2 777 000	1 756 000	1 726 000	1 105 000
Total Equity	2 807 000	1 786 000	1 756 000	1 135 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 767 000	1 753 000	1 116 000	1 157 000
Total Equity and Debt	4 574 000	3 539 000	2 871 000	2 293 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 675 000	4 452 000	593 000	650 000
Other Income	0	0	3 303 000	3 553 000
Revenue	4 675 000	4 452 000	3 896 000	4 204 000
Cost of Goods Sold	6 000	9 000	14 000	10 000
Salary Costs	2 243 000	2 144 000	2 057 000	2 101 000
Depreciation	25 000	107 000	127 000	133 000
Impairment	0	0	0	0
Expenditure	3 386 000	3 135 000	3 114 000	2 899 000
Operating Profit	1 288 000	1 318 000	782 000	1 304 000
Financial Income	21 000	3 000	7 000	8 000
Financial Costs	1 000	0	0	0
Financial Balance	20 000	3 000	7 000	8 000
Dividends	0	1 000 000	0	500 000
Net Income	1 021 000	1 031 000	620 000	1 023 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	71 000	71 000	70 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	49 000	156 000	283 000
Total Tangible Assets	24 000	49 000	156 000	283 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	84 000	120 000	227 000	353 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 364 000	3 313 000	2 589 000	1 873 000
Total Current Assets	4 490 000	3 419 000	2 644 000	1 940 000
Total Assets	4 574 000	3 539 000	2 871 000	2 293 000
Total Equity	2 807 000	1 786 000	1 756 000	1 135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	109 000	109 000	108 000	1 000
Unpaid Taxes	155 000	142 000	155 000	182 000
Dividends	0	1 000 000	0	500 000
Other Current Debt	1 225 000	212 000	683 000	190 000
Total Current Debt	1 767 000	1 753 000	1 116 000	1 157 000
Total Equity and Debt	4 574 000	3 539 000	2 871 000	2 293 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,37 %	57,73 %	35,31 %	90,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,55 %	29,6 %	20,07 %	31,02 %
Current Ratio	2,54	1,95	2,37	1,68
Quick Ratio	2,54	1,95	2,37	1,68
Equity Ratio	0,61	0,5	0,61	0,49
Gross Profit Margin	99,87 %	99,8 %	99,64 %	99,76 %