NEXT CHANGE AS

1359 EIKSMARKA

Finances

Return on Equity

484,32 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 260 000	1 692 000	1 935 000	2 619 000
Net Income	896 000	594 000	550 000	1 115 000
Total Assets	1 506 000	977 000	1 180 000	1 701 000
Total Equity	185 000	189 000	95 000	145 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 260 000	1 692 000	1 935 000	2 619 000
Expenditure	1 114 000	932 000	1 230 000	1 191 000
Operating Profit	1 146 000	761 000	705 000	1 429 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	0	0	1 000	1 000
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	1 149 000	762 000	706 000	1 429 000
Tax	253 000	168 000	156 000	315 000
Net Income	896 000	594 000	550 000	1 115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	34 000	34 000	34 000
Total Current Assets	1 472 000	943 000	1 146 000	1 667 000
Total Assets	1 506 000	977 000	1 180 000	1 701 000
Total Retained Equity	155 000	159 000	65 000	115 000
Total Equity	185 000	189 000	95 000	145 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 321 000	788 000	1 085 000	1 557 000
Total Equity and Debt	1 506 000	977 000	1 180 000	1 701 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 260 000	1 692 000	1 935 000	2 619 000
Other Income	0	0	0	0
Revenue	2 260 000	1 692 000	1 935 000	2 619 000
Cost of Goods Sold	0	0	0	0
Salary Costs	774 000	666 000	869 000	749 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 114 000	932 000	1 230 000	1 191 000
Operating Profit	1 146 000	761 000	705 000	1 429 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	0	0	1 000	1 000
Financial Balance	2 000	1 000	1 000	1 000
Dividends	900 000	500 000	600 000	1 059 000
Net Income	896 000	594 000	550 000	1 115 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	34 000	34 000	34 000	34 000
Total Fixed Assets	34 000	34 000	34 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 036 000	760 000	914 000	1 188 000
Total Current Assets	1 472 000	943 000	1 146 000	1 667 000
Total Assets	1 506 000	977 000	1 180 000	1 701 000
Total Equity	185 000	189 000	95 000	145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	22 000	22 000	15 000
Unpaid Taxes	155 000	98 000	206 000	220 000
Dividends	900 000	500 000	600 000	1 059 000
Other Current Debt	900 000	500 000	102 000	7 000
Total Current Debt	1 321 000	788 000	1 085 000	1 557 000
Total Equity and Debt	1 506 000	977 000	1 180 000	1 701 000

Financial indicators	2022	2021	2020	2019
Return on Equity	484,32 %	314,29 %	578,95 %	768,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,71 %	44,98 %	36,43 %	54,56 %
Current Ratio	1,11	1,2	1,06	1,07
Quick Ratio	1,11	1,2	1,06	1,07
Equity Ratio	0,12	0,19	0,08	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %