NORSK IMPORT AS

3550 GOL

Finances

Share Ownership

Return on Equity

15,92 %

Current Ratio

4,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 919 000	4 730 000	8 557 000	6 086 000
Net Income	756 000	614 000	1 391 000	887 000
Total Assets	6 143 000	4 616 000	4 771 000	3 084 000
Total Equity	4 749 000	4 194 000	3 780 000	2 589 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 919 000	4 730 000	8 557 000	6 086 000
Expenditure	5 951 000	3 943 000	6 776 000	5 184 000
Operating Profit	968 000	787 000	1 781 000	1 134 000
Financial Income	1 000	0	2 000	5 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	1 000	4 000
Earnings Before Tax	969 000	787 000	1 783 000	1 138 000
Tax	213 000	173 000	392 000	250 000
Net Income	756 000	614 000	1 391 000	887 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	6 143 000	4 616 000	4 771 000	3 084 000
Total Assets	6 143 000	4 616 000	4 771 000	3 084 000
Total Retained Equity	4 719 000	4 164 000	3 750 000	2 559 000
Total Equity	4 749 000	4 194 000	3 780 000	2 589 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 393 000	422 000	991 000	494 000
Total Equity and Debt	6 143 000	4 616 000	4 771 000	3 084 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 919 000	4 730 000	8 557 000	6 086 000
Other Income	0	0	0	0
Revenue	6 919 000	4 730 000	8 557 000	6 086 000
Cost of Goods Sold	5 800 000	3 843 000	6 716 000	5 128 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 951 000	3 943 000	6 776 000	5 184 000
Operating Profit	968 000	787 000	1 781 000	1 134 000
Financial Income	1 000	0	2 000	5 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	0	1 000	4 000
Dividends	200 000	200 000	200 000	200 000
Net Income	756 000	614 000	1 391 000	887 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 819 000	1 424 000	859 000	426 000
Total Investments	0	0	0	0
Cash, Bank	4 096 000	2 940 000	2 048 000	2 655 000
Total Current Assets	6 143 000	4 616 000	4 771 000	3 084 000
Total Assets	6 143 000	4 616 000	4 771 000	3 084 000
Total Equity	4 749 000	4 194 000	3 780 000	2 589 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	0	33 000
Unpaid Taxes	963 000	45 000	399 000	11 000
Dividends	200 000	200 000	200 000	200 000
Other Current Debt	17 000	1 000	0	0
Total Current Debt	1 393 000	422 000	991 000	494 000
Total Equity and Debt	6 143 000	4 616 000	4 771 000	3 084 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,92 %	14,64 %	36,8 %	34,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,99 %	16,64 %	20,81 %	18,63 %
Current Ratio	4,41	10,94	4,81	6,24
Quick Ratio	−14,42	−4,61	36,14	45,35
Equity Ratio	0,77	0,91	0,79	0,84
Gross Profit Margin	16,17 %	18,75 %	21,51 %	15,74 %