NORSK BILDEMONTERING AS

7652 VERDAL

Finances

Share Ownership

Return on Equity

193,88 %

Current Ratio

0,16

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	2 279 000	2 346 000	281 000
Net Income	−190 000	−37 000	−365 000
Total Assets	231 000	566 000	255 000
Total Equity	−98 000	92 000	130 000

Income (NOK)	2022	2021	2020
Revenue	2 279 000	2 346 000	281 000
Expenditure	2 511 000	2 382 000	751 000
Operating Profit	−232 000	−36 000	−469 000
Financial Income	1 000	0	0
Financial Costs	13 000	12 000	1 000
Financial Balance	−12 000	−12 000	−1 000
Earnings Before Tax	−244 000	−48 000	−469 000
Tax	−54 000	−11 000	−104 000
Net Income	−190 000	−37 000	−365 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	178 000	128 000	104 000
Total Current Assets	52 000	438 000	151 000
Total Assets	231 000	566 000	255 000
Total Retained Equity	−592 000	−402 000	−365 000
Total Equity	−98 000	92 000	130 000
Total Long-Term Debt	0	0	0
Total Current Debt	328 000	474 000	126 000
Total Equity and Debt	231 000	566 000	255 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 888 000	2 346 000	281 000
Other Income	391 000	0	0
Revenue	2 279 000	2 346 000	281 000
Cost of Goods Sold	516 000	428 000	40 000
Salary Costs	765 000	683 000	269 000
Depreciation	3 000	3 000	0
Impairment	0	0	0
Expenditure	2 511 000	2 382 000	751 000
Operating Profit	−232 000	−36 000	−469 000
Financial Income	1 000	0	0
Financial Costs	13 000	12 000	1 000
Financial Balance	−12 000	−12 000	−1 000
Dividends	0	0	0
Net Income	−190 000	−37 000	−365 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	169 000	115 000	104 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	10 000	13 000	0
Total Tangible Assets	10 000	13 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	178 000	128 000	104 000
Stock	0	76 000	0
Total Investments	0	0	0
Cash, Bank	30 000	230 000	51 000
Total Current Assets	52 000	438 000	151 000
Total Assets	231 000	566 000	255 000
Total Equity	−98 000	92 000	130 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	183 000	353 000	39 000
Unpaid Taxes	57 000	54 000	26 000
Dividends	0	0	0
Other Current Debt	54 000	66 000	60 000
Total Current Debt	328 000	474 000	126 000
Total Equity and Debt	231 000	566 000	255 000

Financial indicators	2022	2021	2020
Return on Equity	193,88 %	−40,22 %	−280,77 %
Debt-to-Equity Ratio	−0	0	0
Operating Profit Margin	−10,18 %	−1,53 %	−166,9 %
Current Ratio	0,16	0,92	1,2
Quick Ratio	0,16	1,1	1,2
Equity Ratio	−0,42	0,16	0,51
Gross Profit Margin	77,36 %	81,76 %	85,77 %