NORDSTRAND MUR & FLIS AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

19,73 %

Current Ratio

0,97

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 799 000	2 665 000	1 931 000	2 518 000
Net Income	74 000	134 000	−143 000	86 000
Total Assets	1 351 000	1 202 000	753 000	685 000
Total Equity	375 000	301 000	167 000	310 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 799 000	2 665 000	1 931 000	2 518 000
Expenditure	3 662 000	2 523 000	2 052 000	2 396 000
Operating Profit	137 000	142 000	−120 000	122 000
Financial Income	0	0	0	0
Financial Costs	42 000	11 000	23 000	12 000
Financial Balance	−42 000	−11 000	−23 000	−12 000
Earnings Before Tax	95 000	131 000	−143 000	110 000
Tax	21 000	29 000	0	24 000
Net Income	74 000	134 000	−143 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	839 000	644 000	620 000	335 000
Total Current Assets	512 000	558 000	133 000	350 000
Total Assets	1 351 000	1 202 000	753 000	685 000
Total Retained Equity	345 000	271 000	0	0
Total Equity	375 000	301 000	167 000	310 000
Total Long-Term Debt	449 000	400 000	13 000	144 000
Total Current Debt	527 000	501 000	572 000	231 000
Total Equity and Debt	1 351 000	1 202 000	753 000	685 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 654 000	2 665 000	1 833 000	2 518 000
Other Income	145 000	0	99 000	0
Revenue	3 799 000	2 665 000	1 931 000	2 518 000
Cost of Goods Sold	1 328 000	1 062 000	1 014 000	1 324 000
Salary Costs	1 589 000	957 000	693 000	780 000
Depreciation	237 000	176 000	180 000	292 000
Impairment	0	0	0	0
Expenditure	3 662 000	2 523 000	2 052 000	2 396 000
Operating Profit	137 000	142 000	−120 000	122 000
Financial Income	0	0	0	0
Financial Costs	42 000	11 000	23 000	12 000
Financial Balance	−42 000	−11 000	−23 000	−12 000
Dividends	0	0	0	0
Net Income	74 000	134 000	−143 000	86 000

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	551 000	0	256 000
Fixtures	3 000	5 000	7 000	0
Total Tangible Assets	749 000	555 000	566 000	256 000
Total Fiancial Fixed Assets	90 000	89 000	54 000	79 000
Total Fixed Assets	839 000	644 000	620 000	335 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	304 000	293 000	43 000	310 000
Total Current Assets	512 000	558 000	133 000	350 000
Total Assets	1 351 000	1 202 000	753 000	685 000
Total Equity	375 000	301 000	167 000	310 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	449 000	400 000	13 000	144 000
Creditors	164 000	194 000	32 000	24 000
Unpaid Taxes	196 000	278 000	33 000	183 000
Dividends	0	0	0	0
Other Current Debt	145 000	0	64 000	0
Total Current Debt	527 000	501 000	572 000	231 000
Total Equity and Debt	1 351 000	1 202 000	753 000	685 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,73 %	44,52 %	−85,63 %	27,74 %
Debt-to-Equity Ratio	1,2	1,33	0,08	0,46
Operating Profit Margin	3,61 %	5,33 %	−6,21 %	4,85 %
Current Ratio	0,97	1,11	0,23	1,52
Quick Ratio	0,97	1,11	0,23	1,52
Equity Ratio	0,28	0,25	0,22	0,45
Gross Profit Margin	65,04 %	60,15 %	47,49 %	47,42 %