NORDAKER BUNADER AS

4006 STAVANGER

Finances

Share Ownership

Return on Equity

77,57 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 090 000	21 404 000	20 673 000	22 457 000
Net Income	1 539 000	1 730 000	1 630 000	1 755 000
Total Assets	9 839 000	9 502 000	7 934 000	8 696 000
Total Equity	1 984 000	1 945 000	1 915 000	1 585 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 090 000	21 404 000	20 673 000	22 457 000
Expenditure	22 096 000	19 179 000	18 580 000	20 209 000
Operating Profit	1 994 000	2 225 000	2 094 000	2 248 000
Financial Income	8 000	2 000	2 000	4 000
Financial Costs	24 000	6 000	5 000	0
Financial Balance	−16 000	−4 000	−3 000	4 000
Earnings Before Tax	1 978 000	2 220 000	2 091 000	2 252 000
Tax	439 000	490 000	462 000	497 000
Net Income	1 539 000	1 730 000	1 630 000	1 755 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	5 000	21 000	212 000
Total Current Assets	9 827 000	9 497 000	7 913 000	8 485 000
Total Assets	9 839 000	9 502 000	7 934 000	8 696 000
Total Retained Equity	1 883 000	1 844 000	1 814 000	1 485 000
Total Equity	1 984 000	1 945 000	1 915 000	1 585 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	7 855 000	7 556 000	6 020 000	7 111 000
Total Equity and Debt	9 839 000	9 502 000	7 934 000	8 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 090 000	21 404 000	20 673 000	22 457 000
Other Income	0	0	0	0
Revenue	24 090 000	21 404 000	20 673 000	22 457 000
Cost of Goods Sold	8 009 000	6 555 000	6 207 000	8 256 000
Salary Costs	11 824 000	10 273 000	10 033 000	10 201 000
Depreciation	5 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	22 096 000	19 179 000	18 580 000	20 209 000
Operating Profit	1 994 000	2 225 000	2 094 000	2 248 000
Financial Income	8 000	2 000	2 000	4 000
Financial Costs	24 000	6 000	5 000	0
Financial Balance	−16 000	−4 000	−3 000	4 000
Dividends	1 500 000	1 700 000	1 300 000	1 700 000
Net Income	1 539 000	1 730 000	1 630 000	1 755 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	0	1 000	177 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	20 000	35 000
Total Tangible Assets	0	5 000	20 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	5 000	21 000	212 000
Stock	6 760 000	6 334 000	5 562 000	4 248 000
Total Investments	0	0	0	0
Cash, Bank	2 355 000	2 481 000	1 848 000	3 537 000
Total Current Assets	9 827 000	9 497 000	7 913 000	8 485 000
Total Assets	9 839 000	9 502 000	7 934 000	8 696 000
Total Equity	1 984 000	1 945 000	1 915 000	1 585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	502 000	219 000	187 000	253 000
Unpaid Taxes	1 200 000	1 238 000	1 049 000	1 236 000
Dividends	1 500 000	1 700 000	1 300 000	1 700 000
Other Current Debt	5 702 000	5 611 000	4 497 000	4 948 000
Total Current Debt	7 855 000	7 556 000	6 020 000	7 111 000
Total Equity and Debt	9 839 000	9 502 000	7 934 000	8 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,57 %	88,95 %	85,12 %	110,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,28 %	10,4 %	10,13 %	10,01 %
Current Ratio	1,25	1,26	1,31	1,19
Quick Ratio	8,97	7,77	17,28	2,96
Equity Ratio	0,2	0,2	0,24	0,18
Gross Profit Margin	66,75 %	69,37 %	69,98 %	63,24 %