NILSEN BROKERS RE AS

1359 EIKSMARKA

Finances

Return on Equity

6,86 %

Current Ratio

5,65

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	779 000	375 000	507 000	343 000
Net Income	469 000	393 000	380 000	232 000
Total Assets	8 327 000	8 625 000	9 498 000	9 045 000
Total Equity	6 836 000	6 368 000	8 225 000	7 845 000

Income (NOK)	2022	2021	2020	2019
Revenue	779 000	375 000	507 000	343 000
Expenditure	303 000	80 000	183 000	233 000
Operating Profit	476 000	295 000	324 000	110 000
Financial Income	129 000	183 000	155 000	187 000
Financial Costs	8 000	5 000	7 000	13 000
Financial Balance	121 000	178 000	148 000	174 000
Earnings Before Tax	597 000	472 000	472 000	283 000
Tax	128 000	79 000	92 000	51 000
Net Income	469 000	393 000	380 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	507 000	507 000	507 000
Total Current Assets	7 821 000	8 118 000	8 992 000	8 538 000
Total Assets	8 327 000	8 625 000	9 498 000	9 045 000
Total Retained Equity	5 736 000	5 268 000	7 125 000	6 745 000
Total Equity	6 836 000	6 368 000	8 225 000	7 845 000
Total Long-Term Debt	107 000	134 000	167 000	181 000
Total Current Debt	1 384 000	2 123 000	1 107 000	1 020 000
Total Equity and Debt	8 327 000	8 625 000	9 498 000	9 045 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	779 000	375 000	487 000	343 000
Other Income	0	0	20 000	0
Revenue	779 000	375 000	507 000	343 000
Cost of Goods Sold	77 000	0	22 000	20 000
Salary Costs	0	0	1 000	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	303 000	80 000	183 000	233 000
Operating Profit	476 000	295 000	324 000	110 000
Financial Income	129 000	183 000	155 000	187 000
Financial Costs	8 000	5 000	7 000	13 000
Financial Balance	121 000	178 000	148 000	174 000
Dividends	0	250 000	0	0
Net Income	469 000	393 000	380 000	232 000

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	507 000	507 000	507 000	507 000
Total Fixed Assets	507 000	507 000	507 000	507 000
Stock	0	0	0	0
Total Investments	155 000	155 000	155 000	155 000
Cash, Bank	7 652 000	7 898 000	8 770 000	8 359 000
Total Current Assets	7 821 000	8 118 000	8 992 000	8 538 000
Total Assets	8 327 000	8 625 000	9 498 000	9 045 000
Total Equity	6 836 000	6 368 000	8 225 000	7 845 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	107 000	134 000	167 000	181 000
Creditors	23 000	4 000	8 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	250 000	0	0
Other Current Debt	1 207 000	1 757 000	993 000	1 014 000
Total Current Debt	1 384 000	2 123 000	1 107 000	1 020 000
Total Equity and Debt	8 327 000	8 625 000	9 498 000	9 045 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,86 %	6,17 %	4,62 %	2,96 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,02
Operating Profit Margin	61,1 %	78,67 %	63,91 %	32,07 %
Current Ratio	5,65	3,82	8,12	8,37
Quick Ratio	5,65	3,82	8,12	8,37
Equity Ratio	0,82	0,74	0,87	0,87
Gross Profit Margin	90,12 %	100 %	95,66 %	94,17 %