NORMASTER AS

1900 FETSUND

Finances

Return on Equity

0,2 %

Current Ratio

0,38

Debt-to-Equity Ratio

3,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	676 000	639 000	526 000	490 000
Net Income	6 000	17 000	21 000	19 000
Total Assets	13 266 000	13 225 000	9 654 000	9 647 000
Total Equity	3 026 000	3 020 000	3 003 000	2 982 000

Income (NOK)	2022	2021	2020	2019
Revenue	676 000	639 000	526 000	490 000
Expenditure	224 000	311 000	231 000	186 000
Operating Profit	451 000	328 000	294 000	305 000
Financial Income	0	2 000	0	0
Financial Costs	444 000	309 000	267 000	281 000
Financial Balance	−444 000	−307 000	−267 000	−281 000
Earnings Before Tax	7 000	21 000	27 000	24 000
Tax	2 000	4 000	6 000	5 000
Net Income	6 000	17 000	21 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 145 000	13 149 000	9 187 000	9 178 000
Total Current Assets	120 000	76 000	467 000	469 000
Total Assets	13 266 000	13 225 000	9 654 000	9 647 000
Total Retained Equity	226 000	220 000	203 000	182 000
Total Equity	3 026 000	3 020 000	3 003 000	2 982 000
Total Long-Term Debt	9 927 000	9 963 000	6 500 000	6 583 000
Total Current Debt	313 000	242 000	151 000	81 000
Total Equity and Debt	13 266 000	13 225 000	9 654 000	9 647 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 000	77 000	123 000	50 000
Other Income	652 000	562 000	402 000	440 000
Revenue	676 000	639 000	526 000	490 000
Cost of Goods Sold	17 000	74 000	73 000	44 000
Salary Costs	0	0	0	0
Depreciation	4 000	5 000	6 000	4 000
Impairment	0	0	0	0
Expenditure	224 000	311 000	231 000	186 000
Operating Profit	451 000	328 000	294 000	305 000
Financial Income	0	2 000	0	0
Financial Costs	444 000	309 000	267 000	281 000
Financial Balance	−444 000	−307 000	−267 000	−281 000
Dividends	0	0	0	0
Net Income	6 000	17 000	21 000	19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 130 000	13 130 000	9 162 000	9 162 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	20 000	25 000	16 000
Total Tangible Assets	13 145 000	13 149 000	9 187 000	9 178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 145 000	13 149 000	9 187 000	9 178 000
Stock	39 000	34 000	34 000	26 000
Total Investments	0	0	2 000	0
Cash, Bank	17 000	16 000	33 000	43 000
Total Current Assets	120 000	76 000	467 000	469 000
Total Assets	13 266 000	13 225 000	9 654 000	9 647 000
Total Equity	3 026 000	3 020 000	3 003 000	2 982 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 927 000	9 963 000	6 500 000	6 583 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	312 000	237 000	145 000	76 000
Total Current Debt	313 000	242 000	151 000	81 000
Total Equity and Debt	13 266 000	13 225 000	9 654 000	9 647 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,2 %	0,56 %	0,7 %	0,64 %
Debt-to-Equity Ratio	3,28	3,3	2,16	2,21
Operating Profit Margin	66,72 %	51,33 %	55,89 %	62,24 %
Current Ratio	0,38	0,31	3,09	5,79
Quick Ratio	0,44	0,37	3,99	8,53
Equity Ratio	0,23	0,23	0,31	0,31
Gross Profit Margin	97,49 %	88,42 %	86,12 %	91,02 %