NORDSTRANDS BLAD AS

1162 OSLO

Finances

Share Ownership

Return on Equity

27,44 %

Current Ratio

1,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 571 000	16 916 000	13 651 000	10 251 000
Net Income	1 842 000	1 351 000	1 085 000	295 000
Total Assets	13 307 000	11 225 000	8 792 000	5 963 000
Total Equity	6 712 000	4 971 000	3 720 000	2 731 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 571 000	16 916 000	13 651 000	10 251 000
Expenditure	17 359 000	15 200 000	12 301 000	9 933 000
Operating Profit	2 213 000	1 716 000	1 351 000	319 000
Financial Income	132 000	10 000	23 000	59 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	130 000	9 000	22 000	58 000
Earnings Before Tax	2 342 000	1 725 000	1 373 000	378 000
Tax	501 000	374 000	288 000	83 000
Net Income	1 842 000	1 351 000	1 085 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	321 000	483 000	588 000	690 000
Total Current Assets	12 986 000	10 741 000	8 205 000	5 273 000
Total Assets	13 307 000	11 225 000	8 792 000	5 963 000
Total Retained Equity	6 201 000	4 459 000	3 209 000	2 219 000
Total Equity	6 712 000	4 971 000	3 720 000	2 731 000
Total Long-Term Debt	0	0	44 000	173 000
Total Current Debt	6 595 000	6 254 000	5 028 000	3 060 000
Total Equity and Debt	13 307 000	11 225 000	8 792 000	5 963 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 027 000	16 316 000	12 457 000	9 813 000
Other Income	545 000	600 000	1 194 000	438 000
Revenue	19 571 000	16 916 000	13 651 000	10 251 000
Cost of Goods Sold	3 030 000	2 608 000	2 389 000	2 566 000
Salary Costs	9 945 000	9 026 000	6 886 000	5 126 000
Depreciation	183 000	184 000	172 000	129 000
Impairment	0	0	0	0
Expenditure	17 359 000	15 200 000	12 301 000	9 933 000
Operating Profit	2 213 000	1 716 000	1 351 000	319 000
Financial Income	132 000	10 000	23 000	59 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	130 000	9 000	22 000	58 000
Dividends	0	0	0	0
Net Income	1 842 000	1 351 000	1 085 000	295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	262 000	329 000	396 000	488 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	3 000	12 000	21 000
Fixtures	59 000	151 000	180 000	182 000
Total Tangible Assets	59 000	154 000	191 000	202 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	321 000	483 000	588 000	690 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	12 986 000	10 741 000	8 205 000	5 273 000
Total Assets	13 307 000	11 225 000	8 792 000	5 963 000
Total Equity	6 712 000	4 971 000	3 720 000	2 731 000
Short-Term Group Debt	2 662 000	2 288 000	1 462 000	213 000
Total Long-Term Debt	0	0	44 000	173 000
Creditors	283 000	369 000	256 000	186 000
Unpaid Taxes	450 000	275 000	315 000	303 000
Dividends	0	0	0	0
Other Current Debt	3 200 000	3 321 000	2 995 000	2 358 000
Total Current Debt	6 595 000	6 254 000	5 028 000	3 060 000
Total Equity and Debt	13 307 000	11 225 000	8 792 000	5 963 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,44 %	27,18 %	29,17 %	10,8 %
Debt-to-Equity Ratio	0	0	0,01	0,06
Operating Profit Margin	11,31 %	10,14 %	9,9 %	3,11 %
Current Ratio	1,97	1,72	1,63	1,72
Quick Ratio	1,97	1,72	1,63	1,72
Equity Ratio	0,5	0,44	0,42	0,46
Gross Profit Margin	84,52 %	84,58 %	82,5 %	74,97 %