NOR-SERVICE TECHNOLOGY AS

4083 HUNDVÅG

Finances

Share Ownership

Return on Equity

23,53 %

Current Ratio

0,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	0	0	0
Net Income	12 000	38 000	−3 000	−1 000
Total Assets	99 000	81 000	33 000	30 000
Total Equity	51 000	39 000	1 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	0	0	0
Expenditure	103 000	9 000	3 000	1 000
Operating Profit	12 000	−9 000	−3 000	−1 000
Financial Income	0	47 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	47 000	0	0
Earnings Before Tax	12 000	38 000	−3 000	−1 000
Tax	0	0	0	0
Net Income	12 000	38 000	−3 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 000	20 000	24 000	0
Total Current Assets	11 000	61 000	9 000	30 000
Total Assets	99 000	81 000	33 000	30 000
Total Retained Equity	21 000	9 000	−29 000	−25 000
Total Equity	51 000	39 000	1 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	49 000	42 000	32 000	26 000
Total Equity and Debt	99 000	81 000	33 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	115 000	0	0	0
Other Income	0	0	0	0
Revenue	115 000	0	0	0
Cost of Goods Sold	64 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	7 000	5 000	1 000	0
Impairment	0	0	0	0
Expenditure	103 000	9 000	3 000	1 000
Operating Profit	12 000	−9 000	−3 000	−1 000
Financial Income	0	47 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	47 000	0	0
Dividends	0	0	0	0
Net Income	12 000	38 000	−3 000	−1 000

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	14 000	19 000	24 000	0
Fixtures	73 000	0	0	0
Total Tangible Assets	87 000	19 000	24 000	0
Total Fiancial Fixed Assets	2 000	2 000	0	0
Total Fixed Assets	89 000	20 000	24 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	1 000	9 000	30 000
Total Current Assets	11 000	61 000	9 000	30 000
Total Assets	99 000	81 000	33 000	30 000
Total Equity	51 000	39 000	1 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	49 000	42 000	32 000	26 000
Total Current Debt	49 000	42 000	32 000	26 000
Total Equity and Debt	99 000	81 000	33 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,53 %	97,44 %	−300 %	−20 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,43 %	-	-	-
Current Ratio	0,22	1,45	0,28	1,15
Quick Ratio	0,22	1,45	0,28	1,15
Equity Ratio	0,52	0,48	0,03	0,17
Gross Profit Margin	44,35 %	-	-	-