NARVESEN REVISJON AS

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

98,95 %

Current Ratio

2,72

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 778 000	8 284 000	4 102 000	4 339 000
Net Income	2 644 000	828 000	791 000	281 000
Total Assets	4 596 000	2 277 000	3 244 000	3 157 000
Total Equity	2 672 000	910 000	1 982 000	1 741 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 778 000	8 284 000	4 102 000	4 339 000
Expenditure	5 381 000	7 308 000	3 019 000	3 952 000
Operating Profit	3 397 000	976 000	1 083 000	387 000
Financial Income	1 000	2 000	2 000	2 000
Financial Costs	8 000	−5 000	14 000	8 000
Financial Balance	−7 000	7 000	−12 000	−6 000
Earnings Before Tax	3 390 000	984 000	1 071 000	382 000
Tax	746 000	156 000	280 000	101 000
Net Income	2 644 000	828 000	791 000	281 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	133 000	218 000	283 000	459 000
Total Current Assets	4 463 000	2 060 000	2 961 000	2 699 000
Total Assets	4 596 000	2 277 000	3 244 000	3 157 000
Total Retained Equity	2 642 000	880 000	1 952 000	1 711 000
Total Equity	2 672 000	910 000	1 982 000	1 741 000
Total Long-Term Debt	282 000	391 000	511 000	612 000
Total Current Debt	1 642 000	976 000	750 000	804 000
Total Equity and Debt	4 596 000	2 277 000	3 244 000	3 157 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 778 000	8 284 000	4 102 000	4 334 000
Other Income	0	0	0	4 000
Revenue	8 778 000	8 284 000	4 102 000	4 339 000
Cost of Goods Sold	998 000	470 000	470 000	690 000
Salary Costs	3 294 000	5 593 000	1 688 000	2 356 000
Depreciation	105 000	179 000	177 000	177 000
Impairment	0	0	0	0
Expenditure	5 381 000	7 308 000	3 019 000	3 952 000
Operating Profit	3 397 000	976 000	1 083 000	387 000
Financial Income	1 000	2 000	2 000	2 000
Financial Costs	8 000	−5 000	14 000	8 000
Financial Balance	−7 000	7 000	−12 000	−6 000
Dividends	882 000	1 900 000	550 000	0
Net Income	2 644 000	828 000	791 000	281 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	115 000	95 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	123 000	277 000	454 000
Total Tangible Assets	18 000	123 000	277 000	454 000
Total Fiancial Fixed Assets	0	0	6 000	5 000
Total Fixed Assets	133 000	218 000	283 000	459 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 166 000	1 450 000	2 597 000	2 098 000
Total Current Assets	4 463 000	2 060 000	2 961 000	2 699 000
Total Assets	4 596 000	2 277 000	3 244 000	3 157 000
Total Equity	2 672 000	910 000	1 982 000	1 741 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	282 000	391 000	511 000	612 000
Creditors	170 000	98 000	75 000	518 000
Unpaid Taxes	38 000	157 000	135 000	−38 000
Dividends	882 000	1 900 000	550 000	0
Other Current Debt	667 000	470 000	261 000	212 000
Total Current Debt	1 642 000	976 000	750 000	804 000
Total Equity and Debt	4 596 000	2 277 000	3 244 000	3 157 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,95 %	90,99 %	39,91 %	16,14 %
Debt-to-Equity Ratio	0,11	0,43	0,26	0,35
Operating Profit Margin	38,7 %	11,78 %	26,4 %	8,92 %
Current Ratio	2,72	2,11	3,95	3,36
Quick Ratio	2,72	2,11	3,95	3,36
Equity Ratio	0,58	0,4	0,61	0,55
Gross Profit Margin	88,63 %	94,33 %	88,54 %	84,1 %