NORDIC BOND PRICING AS

0160 OSLO

Finances

Share Ownership

Return on Equity

144,53 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 198 000	22 750 000	19 366 000	18 058 000
Net Income	7 643 000	5 547 000	4 401 000	4 413 000
Total Assets	17 678 000	14 595 000	13 105 000	12 478 000
Total Equity	5 288 000	5 145 000	5 098 000	5 697 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 198 000	22 750 000	19 366 000	18 058 000
Expenditure	16 631 000	15 641 000	13 760 000	12 532 000
Operating Profit	9 567 000	7 109 000	5 607 000	5 527 000
Financial Income	269 000	28 000	58 000	135 000
Financial Costs	17 000	12 000	19 000	4 000
Financial Balance	252 000	16 000	39 000	131 000
Earnings Before Tax	9 818 000	7 125 000	5 646 000	5 658 000
Tax	2 175 000	1 578 000	1 245 000	1 245 000
Net Income	7 643 000	5 547 000	4 401 000	4 413 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	79 000	112 000	180 000	260 000
Total Current Assets	17 599 000	14 483 000	12 925 000	12 218 000
Total Assets	17 678 000	14 595 000	13 105 000	12 478 000
Total Retained Equity	1 286 000	1 143 000	1 096 000	1 695 000
Total Equity	5 288 000	5 145 000	5 098 000	5 697 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 390 000	9 450 000	8 007 000	6 781 000
Total Equity and Debt	17 678 000	14 595 000	13 105 000	12 478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 198 000	22 750 000	19 366 000	18 058 000
Other Income	0	0	0	0
Revenue	26 198 000	22 750 000	19 366 000	18 058 000
Cost of Goods Sold	2 311 000	2 008 000	1 924 000	1 357 000
Salary Costs	11 301 000	9 973 000	9 438 000	9 223 000
Depreciation	33 000	69 000	79 000	92 000
Impairment	0	0	0	0
Expenditure	16 631 000	15 641 000	13 760 000	12 532 000
Operating Profit	9 567 000	7 109 000	5 607 000	5 527 000
Financial Income	269 000	28 000	58 000	135 000
Financial Costs	17 000	12 000	19 000	4 000
Financial Balance	252 000	16 000	39 000	131 000
Dividends	7 500 000	5 500 000	5 000 000	4 000 000
Net Income	7 643 000	5 547 000	4 401 000	4 413 000

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	79 000	112 000	180 000	260 000
Total Tangible Assets	79 000	112 000	180 000	260 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	79 000	112 000	180 000	260 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 097 000	13 755 000	12 493 000	11 744 000
Total Current Assets	17 599 000	14 483 000	12 925 000	12 218 000
Total Assets	17 678 000	14 595 000	13 105 000	12 478 000
Total Equity	5 288 000	5 145 000	5 098 000	5 697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	630 000	358 000	265 000	102 000
Unpaid Taxes	620 000	504 000	463 000	463 000
Dividends	7 500 000	5 500 000	5 000 000	4 000 000
Other Current Debt	1 465 000	1 510 000	1 034 000	970 000
Total Current Debt	12 390 000	9 450 000	8 007 000	6 781 000
Total Equity and Debt	17 678 000	14 595 000	13 105 000	12 478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	144,53 %	107,81 %	86,33 %	77,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,52 %	31,25 %	28,95 %	30,61 %
Current Ratio	1,42	1,53	1,61	1,8
Quick Ratio	1,42	1,53	1,61	1,8
Equity Ratio	0,3	0,35	0,39	0,46
Gross Profit Margin	91,18 %	91,17 %	90,07 %	92,49 %