NOR PRO AS

6160 HOVDEBYGDA

Finances

Share Ownership

Return on Equity

59,47 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	27 000	92 000	0
Net Income	113 000	−8 000	57 000	−1 000
Total Assets	377 000	82 000	104 000	36 000
Total Equity	190 000	77 000	86 000	29 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	27 000	92 000	0
Expenditure	36 000	36 000	19 000	1 000
Operating Profit	143 000	−9 000	73 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	143 000	−8 000	73 000	−1 000
Tax	29 000	0	16 000	0
Net Income	113 000	−8 000	57 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	377 000	82 000	104 000	36 000
Total Assets	377 000	82 000	104 000	36 000
Total Retained Equity	160 000	47 000	56 000	−1 000
Total Equity	190 000	77 000	86 000	29 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	187 000	5 000	18 000	7 000
Total Equity and Debt	377 000	82 000	104 000	36 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	27 000	92 000	0
Other Income	0	0	0	0
Revenue	179 000	27 000	92 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	36 000	19 000	1 000
Operating Profit	143 000	−9 000	73 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	113 000	−8 000	57 000	−1 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	72 000	40 000	30 000
Total Current Assets	377 000	82 000	104 000	36 000
Total Assets	377 000	82 000	104 000	36 000
Total Equity	190 000	77 000	86 000	29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	5 000	2 000	7 000
Unpaid Taxes	3 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	150 000	0	0	0
Total Current Debt	187 000	5 000	18 000	7 000
Total Equity and Debt	377 000	82 000	104 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,47 %	−10,39 %	66,28 %	−3,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	79,89 %	−33,33 %	79,35 %	-
Current Ratio	2,02	16,4	5,78	5,14
Quick Ratio	2,02	16,4	5,78	5,14
Equity Ratio	0,5	0,94	0,83	0,81
Gross Profit Margin	100 %	100 %	100 %	-