XYZ OPPMÅLING AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

165,04 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 742 000	1 957 000	2 487 000	2 613 000
Net Income	1 147 000	504 000	857 000	1 009 000
Total Assets	2 283 000	949 000	2 415 000	2 510 000
Total Equity	695 000	548 000	1 045 000	1 038 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 742 000	1 957 000	2 487 000	2 613 000
Expenditure	1 278 000	1 297 000	1 384 000	1 344 000
Operating Profit	1 464 000	660 000	1 103 000	1 268 000
Financial Income	7 000	1 000	5 000	9 000
Financial Costs	0	0	1 000	1 000
Financial Balance	7 000	1 000	4 000	8 000
Earnings Before Tax	1 472 000	660 000	1 106 000	1 277 000
Tax	325 000	157 000	250 000	268 000
Net Income	1 147 000	504 000	857 000	1 009 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 000	143 000	238 000	335 000
Total Current Assets	2 189 000	807 000	2 177 000	2 175 000
Total Assets	2 283 000	949 000	2 415 000	2 510 000
Total Retained Equity	688 000	541 000	1 038 000	1 031 000
Total Equity	695 000	548 000	1 045 000	1 038 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 588 000	401 000	1 371 000	1 472 000
Total Equity and Debt	2 283 000	949 000	2 415 000	2 510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 742 000	1 957 000	2 487 000	2 613 000
Other Income	0	0	0	0
Revenue	2 742 000	1 957 000	2 487 000	2 613 000
Cost of Goods Sold	24 000	16 000	12 000	12 000
Salary Costs	895 000	881 000	916 000	925 000
Depreciation	49 000	95 000	97 000	58 000
Impairment	0	0	0	0
Expenditure	1 278 000	1 297 000	1 384 000	1 344 000
Operating Profit	1 464 000	660 000	1 103 000	1 268 000
Financial Income	7 000	1 000	5 000	9 000
Financial Costs	0	0	1 000	1 000
Financial Balance	7 000	1 000	4 000	8 000
Dividends	1 000 000	1 000 000	850 000	1 000 000
Net Income	1 147 000	504 000	857 000	1 009 000

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	3 000	45 000	92 000
Fixtures	94 000	140 000	193 000	242 000
Total Tangible Assets	94 000	143 000	238 000	335 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 000	143 000	238 000	335 000
Stock	4 000	2 000	1 000	2 000
Total Investments	0	0	0	0
Cash, Bank	1 932 000	608 000	1 888 000	1 896 000
Total Current Assets	2 189 000	807 000	2 177 000	2 175 000
Total Assets	2 283 000	949 000	2 415 000	2 510 000
Total Equity	695 000	548 000	1 045 000	1 038 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	1 000	0	4 000
Unpaid Taxes	185 000	170 000	188 000	127 000
Dividends	1 000 000	1 000 000	850 000	1 000 000
Other Current Debt	1 073 000	73 000	933 000	1 073 000
Total Current Debt	1 588 000	401 000	1 371 000	1 472 000
Total Equity and Debt	2 283 000	949 000	2 415 000	2 510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	165,04 %	91,97 %	82,01 %	97,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	53,39 %	33,73 %	44,35 %	48,53 %
Current Ratio	1,38	2,01	1,59	1,48
Quick Ratio	1,38	2,02	1,59	1,48
Equity Ratio	0,3	0,58	0,43	0,41
Gross Profit Margin	99,12 %	99,18 %	99,52 %	99,54 %