NORWEGIAN INSPECTION SERVICE AS

4550 FARSUND

Finances

Share Ownership

Return on Equity

−77,53 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 272 000	528 000	1 249 000	376 000
Net Income	−69 000	−36 000	204 000	19 000
Total Assets	324 000	289 000	373 000	110 000
Total Equity	89 000	158 000	193 000	−11 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 272 000	528 000	1 249 000	376 000
Expenditure	1 340 000	560 000	1 045 000	356 000
Operating Profit	−69 000	−31 000	204 000	19 000
Financial Income	0	0	0	2 000
Financial Costs	0	4 000	0	2 000
Financial Balance	0	−4 000	0	0
Earnings Before Tax	−69 000	−36 000	204 000	19 000
Tax	0	0	0	0
Net Income	−69 000	−36 000	204 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	30 000	0	0
Total Current Assets	324 000	259 000	373 000	110 000
Total Assets	324 000	289 000	373 000	110 000
Total Retained Equity	59 000	128 000	163 000	−41 000
Total Equity	89 000	158 000	193 000	−11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	236 000	131 000	180 000	121 000
Total Equity and Debt	324 000	289 000	373 000	110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 272 000	528 000	1 249 000	376 000
Other Income	0	0	0	0
Revenue	1 272 000	528 000	1 249 000	376 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 029 000	417 000	607 000	168 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 340 000	560 000	1 045 000	356 000
Operating Profit	−69 000	−31 000	204 000	19 000
Financial Income	0	0	0	2 000
Financial Costs	0	4 000	0	2 000
Financial Balance	0	−4 000	0	0
Dividends	0	0	0	0
Net Income	−69 000	−36 000	204 000	19 000

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	0	30 000	0	0
Total Fixed Assets	0	30 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	323 000	268 000	238 000	71 000
Total Current Assets	324 000	259 000	373 000	110 000
Total Assets	324 000	289 000	373 000	110 000
Total Equity	89 000	158 000	193 000	−11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	0	0
Unpaid Taxes	81 000	37 000	71 000	0
Dividends	0	0	0	0
Other Current Debt	149 000	93 000	109 000	121 000
Total Current Debt	236 000	131 000	180 000	121 000
Total Equity and Debt	324 000	289 000	373 000	110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−77,53 %	−22,78 %	105,7 %	−172,73 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−5,42 %	−5,87 %	16,33 %	5,05 %
Current Ratio	1,37	1,98	2,07	0,91
Quick Ratio	1,37	1,98	2,07	0,91
Equity Ratio	0,27	0,55	0,52	−0,1
Gross Profit Margin	100 %	100 %	100 %	100 %