NORSEMETER AS

0382 OSLO

Finances

Return on Equity

−0,77 %

Current Ratio

3,92

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	806 000	992 000	828 000	1 004 000
Net Income	−103 000	283 000	−27 000	−52 000
Total Assets	15 133 000	14 611 000	14 518 000	14 615 000
Total Equity	13 326 000	13 430 000	13 147 000	13 174 000

Income (NOK)	2022	2021	2020	2019
Revenue	806 000	992 000	828 000	1 004 000
Expenditure	908 000	706 000	885 000	1 057 000
Operating Profit	−101 000	286 000	−56 000	−52 000
Financial Income	0	0	30 000	0
Financial Costs	2 000	3 000	1 000	0
Financial Balance	−2 000	−3 000	29 000	0
Earnings Before Tax	−103 000	283 000	−27 000	−52 000
Tax	0	0	0	0
Net Income	−103 000	283 000	−27 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 414 000	9 686 000	9 937 000	10 193 000
Total Current Assets	5 719 000	4 925 000	4 581 000	4 423 000
Total Assets	15 133 000	14 611 000	14 518 000	14 615 000
Total Retained Equity	7 876 000	7 979 000	7 696 000	7 724 000
Total Equity	13 326 000	13 430 000	13 147 000	13 174 000
Total Long-Term Debt	348 000	409 000	719 000	496 000
Total Current Debt	1 459 000	773 000	653 000	946 000
Total Equity and Debt	15 133 000	14 611 000	14 518 000	14 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	669 000	854 000	725 000	900 000
Other Income	137 000	137 000	103 000	104 000
Revenue	806 000	992 000	828 000	1 004 000
Cost of Goods Sold	45 000	0	0	0
Salary Costs	147 000	133 000	135 000	376 000
Depreciation	272 000	272 000	256 000	256 000
Impairment	0	0	0	0
Expenditure	908 000	706 000	885 000	1 057 000
Operating Profit	−101 000	286 000	−56 000	−52 000
Financial Income	0	0	30 000	0
Financial Costs	2 000	3 000	1 000	0
Financial Balance	−2 000	−3 000	29 000	0
Dividends	0	0	0	0
Net Income	−103 000	283 000	−27 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 907 000	8 952 000	8 997 000	9 042 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	507 000	734 000	940 000	1 150 000
Total Tangible Assets	9 414 000	9 686 000	9 937 000	10 193 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 414 000	9 686 000	9 937 000	10 193 000
Stock	0	0	0	0
Total Investments	4 579 000	3 837 000	3 837 000	3 237 000
Cash, Bank	124 000	139 000	16 000	156 000
Total Current Assets	5 719 000	4 925 000	4 581 000	4 423 000
Total Assets	15 133 000	14 611 000	14 518 000	14 615 000
Total Equity	13 326 000	13 430 000	13 147 000	13 174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	348 000	409 000	719 000	496 000
Creditors	76 000	0	0	121 000
Unpaid Taxes	66 000	70 000	5 000	31 000
Dividends	0	0	0	0
Other Current Debt	1 317 000	703 000	648 000	794 000
Total Current Debt	1 459 000	773 000	653 000	946 000
Total Equity and Debt	15 133 000	14 611 000	14 518 000	14 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,77 %	2,11 %	−0,21 %	−0,39 %
Debt-to-Equity Ratio	0,03	0,03	0,05	0,04
Operating Profit Margin	−12,53 %	28,83 %	−6,76 %	−5,18 %
Current Ratio	3,92	6,37	7,02	4,68
Quick Ratio	3,92	6,37	7,02	4,68
Equity Ratio	0,88	0,92	0,91	0,9
Gross Profit Margin	94,42 %	100 %	100 %	100 %