NORDIC JOBS WORLDWIDE AS

0196 OSLO

Finances

Share Ownership

Return on Equity

52,44 %

Current Ratio

2,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 668 000	29 945 000	19 956 000	15 821 000
Net Income	4 323 000	3 326 000	2 969 000	1 148 000
Total Assets	13 831 000	11 211 000	8 257 000	5 189 000
Total Equity	8 243 000	4 920 000	3 594 000	2 125 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 668 000	29 945 000	19 956 000	15 821 000
Expenditure	42 265 000	25 875 000	16 156 000	14 283 000
Operating Profit	5 402 000	4 070 000	3 800 000	1 538 000
Financial Income	1 070 000	584 000	315 000	116 000
Financial Costs	908 000	453 000	280 000	138 000
Financial Balance	162 000	131 000	35 000	−22 000
Earnings Before Tax	5 564 000	4 201 000	3 835 000	1 516 000
Tax	1 241 000	875 000	866 000	368 000
Net Income	4 323 000	3 326 000	2 969 000	1 148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	264 000	260 000	296 000	352 000
Total Current Assets	13 567 000	10 951 000	7 961 000	4 837 000
Total Assets	13 831 000	11 211 000	8 257 000	5 189 000
Total Retained Equity	8 224 000	4 901 000	3 575 000	2 106 000
Total Equity	8 243 000	4 920 000	3 594 000	2 125 000
Total Long-Term Debt	0	14 000	0	0
Total Current Debt	5 588 000	6 277 000	4 663 000	3 064 000
Total Equity and Debt	13 831 000	11 211 000	8 257 000	5 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 627 000	29 945 000	19 956 000	15 821 000
Other Income	40 000	0	0	0
Revenue	47 668 000	29 945 000	19 956 000	15 821 000
Cost of Goods Sold	12 198 000	4 416 000	587 000	1 290 000
Salary Costs	14 175 000	10 319 000	10 030 000	9 352 000
Depreciation	91 000	81 000	73 000	9 000
Impairment	0	0	0	0
Expenditure	42 265 000	25 875 000	16 156 000	14 283 000
Operating Profit	5 402 000	4 070 000	3 800 000	1 538 000
Financial Income	1 070 000	584 000	315 000	116 000
Financial Costs	908 000	453 000	280 000	138 000
Financial Balance	162 000	131 000	35 000	−22 000
Dividends	1 000 000	2 000 000	1 500 000	600 000
Net Income	4 323 000	3 326 000	2 969 000	1 148 000

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	159 000	232 000	267 000	323 000
Total Tangible Assets	159 000	232 000	267 000	323 000
Total Fiancial Fixed Assets	106 000	29 000	29 000	29 000
Total Fixed Assets	264 000	260 000	296 000	352 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 588 000	5 405 000	4 460 000	2 788 000
Total Current Assets	13 567 000	10 951 000	7 961 000	4 837 000
Total Assets	13 831 000	11 211 000	8 257 000	5 189 000
Total Equity	8 243 000	4 920 000	3 594 000	2 125 000
Short-Term Group Debt	0	0	8 000	82 000
Total Long-Term Debt	0	14 000	0	0
Creditors	580 000	1 166 000	568 000	494 000
Unpaid Taxes	1 007 000	745 000	680 000	663 000
Dividends	1 000 000	2 000 000	1 500 000	600 000
Other Current Debt	1 746 000	1 506 000	1 042 000	856 000
Total Current Debt	5 588 000	6 277 000	4 663 000	3 064 000
Total Equity and Debt	13 831 000	11 211 000	8 257 000	5 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,44 %	67,6 %	82,61 %	54,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,33 %	13,59 %	19,04 %	9,72 %
Current Ratio	2,43	1,74	1,71	1,58
Quick Ratio	2,43	1,74	1,71	1,58
Equity Ratio	0,6	0,44	0,44	0,41
Gross Profit Margin	74,41 %	85,25 %	97,06 %	91,85 %