NORDVIK & BENDIXEN AS

0260 OSLO

Finances

Share Ownership

Return on Equity

−360 %

Current Ratio

1,27

Debt-to-Equity Ratio

39,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	314 000	216 000	451 000	364 000
Net Income	−18 000	−309 000	96 000	−147 000
Total Assets	259 000	326 000	433 000	285 000
Total Equity	5 000	23 000	332 000	236 000

Income (NOK)	2022	2021	2020	2019
Revenue	314 000	216 000	451 000	364 000
Expenditure	325 000	523 000	355 000	511 000
Operating Profit	−10 000	−307 000	96 000	−147 000
Financial Income	0	0	0	0
Financial Costs	8 000	2 000	0	0
Financial Balance	−8 000	−2 000	0	0
Earnings Before Tax	−18 000	−309 000	96 000	−147 000
Tax	0	0	0	0
Net Income	−18 000	−309 000	96 000	−147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	243 000	0	0
Total Current Assets	70 000	83 000	433 000	285 000
Total Assets	259 000	326 000	433 000	285 000
Total Retained Equity	−25 000	−7 000	302 000	206 000
Total Equity	5 000	23 000	332 000	236 000
Total Long-Term Debt	199 000	225 000	0	0
Total Current Debt	55 000	78 000	100 000	49 000
Total Equity and Debt	259 000	326 000	433 000	285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	314 000	216 000	451 000	364 000
Other Income	0	0	0	0
Revenue	314 000	216 000	451 000	364 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 000	329 000	186 000	381 000
Depreciation	54 000	27 000	0	0
Impairment	0	0	0	0
Expenditure	325 000	523 000	355 000	511 000
Operating Profit	−10 000	−307 000	96 000	−147 000
Financial Income	0	0	0	0
Financial Costs	8 000	2 000	0	0
Financial Balance	−8 000	−2 000	0	0
Dividends	0	0	0	0
Net Income	−18 000	−309 000	96 000	−147 000

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	189 000	243 000	0	0
Total Tangible Assets	189 000	243 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	189 000	243 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	83 000	433 000	285 000
Total Current Assets	70 000	83 000	433 000	285 000
Total Assets	259 000	326 000	433 000	285 000
Total Equity	5 000	23 000	332 000	236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	199 000	225 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	17 000	8 000	39 000	5 000
Dividends	0	0	0	0
Other Current Debt	38 000	70 000	61 000	44 000
Total Current Debt	55 000	78 000	100 000	49 000
Total Equity and Debt	259 000	326 000	433 000	285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−360 %	−1 343,48 %	28,92 %	−62,29 %
Debt-to-Equity Ratio	39,8	9,78	0	0
Operating Profit Margin	−3,18 %	−142,13 %	21,29 %	−40,38 %
Current Ratio	1,27	1,06	4,33	5,82
Quick Ratio	1,27	1,06	4,33	5,82
Equity Ratio	0,02	0,07	0,77	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %