NORMED AS

3930 PORSGRUNN

Finances

Share Ownership

Return on Equity

−1,06 %

Current Ratio

27,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 850 000	1 509 000	1 704 000	1 817 000
Net Income	−84 000	2 350 000	1 059 000	1 288 000
Total Assets	8 170 000	8 619 000	6 167 000	4 996 000
Total Equity	7 956 000	8 040 000	5 690 000	4 631 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 850 000	1 509 000	1 704 000	1 817 000
Expenditure	891 000	112 000	135 000	219 000
Operating Profit	958 000	1 396 000	1 569 000	1 598 000
Financial Income	788 000	1 263 000	2 000	60 000
Financial Costs	1 619 000	0	165 000	7 000
Financial Balance	−831 000	1 263 000	−163 000	53 000
Earnings Before Tax	127 000	2 659 000	1 405 000	1 651 000
Tax	211 000	308 000	346 000	363 000
Net Income	−84 000	2 350 000	1 059 000	1 288 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 383 000	7 535 000	3 147 000	1 574 000
Total Current Assets	5 786 000	1 084 000	3 020 000	3 422 000
Total Assets	8 170 000	8 619 000	6 167 000	4 996 000
Total Retained Equity	7 926 000	8 010 000	5 660 000	4 601 000
Total Equity	7 956 000	8 040 000	5 690 000	4 631 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	214 000	579 000	477 000	366 000
Total Equity and Debt	8 170 000	8 619 000	6 167 000	4 996 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 850 000	1 509 000	595 000	1 817 000
Other Income	0	0	1 109 000	0
Revenue	1 850 000	1 509 000	1 704 000	1 817 000
Cost of Goods Sold	819 000	0	1 000	3 000
Salary Costs	0	0	0	−36 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	891 000	112 000	135 000	219 000
Operating Profit	958 000	1 396 000	1 569 000	1 598 000
Financial Income	788 000	1 263 000	2 000	60 000
Financial Costs	1 619 000	0	165 000	7 000
Financial Balance	−831 000	1 263 000	−163 000	53 000
Dividends	0	0	0	380 000
Net Income	−84 000	2 350 000	1 059 000	1 288 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 190 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 190 000	0	0	0
Total Fiancial Fixed Assets	1 194 000	7 535 000	3 147 000	1 574 000
Total Fixed Assets	2 383 000	7 535 000	3 147 000	1 574 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 638 000	675 000	2 868 000	3 379 000
Total Current Assets	5 786 000	1 084 000	3 020 000	3 422 000
Total Assets	8 170 000	8 619 000	6 167 000	4 996 000
Total Equity	7 956 000	8 040 000	5 690 000	4 631 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	0	0
Unpaid Taxes	0	0	0	2 000
Dividends	0	0	0	380 000
Other Current Debt	0	269 000	131 000	0
Total Current Debt	214 000	579 000	477 000	366 000
Total Equity and Debt	8 170 000	8 619 000	6 167 000	4 996 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,06 %	29,23 %	18,61 %	27,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,78 %	92,51 %	92,08 %	87,95 %
Current Ratio	27,04	1,87	6,33	9,35
Quick Ratio	27,04	1,87	6,33	9,35
Equity Ratio	0,97	0,93	0,92	0,93
Gross Profit Margin	55,73 %	100 %	99,94 %	99,83 %