NORSTRAND EIENDOMSRÅDGIVNING AS

5309 KLEPPESTØ

Finances

Return on Equity

12,03 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 001 000	2 793 000	2 985 000	2 425 000
Net Income	362 000	709 000	940 000	597 000
Total Assets	3 977 000	3 231 000	2 672 000	1 502 000
Total Equity	3 010 000	2 648 000	1 989 000	1 049 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 001 000	2 793 000	2 985 000	2 425 000
Expenditure	3 533 000	1 887 000	1 782 000	1 660 000
Operating Profit	468 000	907 000	1 203 000	764 000
Financial Income	1 000	3 000	3 000	2 000
Financial Costs	2 000	1 000	1 000	0
Financial Balance	−1 000	2 000	2 000	2 000
Earnings Before Tax	468 000	909 000	1 206 000	765 000
Tax	107 000	200 000	265 000	168 000
Net Income	362 000	709 000	940 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 657 000	797 000	1 005 000	0
Total Current Assets	1 320 000	2 434 000	1 667 000	1 502 000
Total Assets	3 977 000	3 231 000	2 672 000	1 502 000
Total Retained Equity	2 935 000	2 573 000	1 959 000	1 019 000
Total Equity	3 010 000	2 648 000	1 989 000	1 049 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	967 000	583 000	683 000	453 000
Total Equity and Debt	3 977 000	3 231 000	2 672 000	1 502 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 001 000	2 793 000	2 985 000	2 425 000
Other Income	0	0	0	0
Revenue	4 001 000	2 793 000	2 985 000	2 425 000
Cost of Goods Sold	201 000	224 000	296 000	288 000
Salary Costs	2 339 000	1 190 000	1 114 000	970 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 533 000	1 887 000	1 782 000	1 660 000
Operating Profit	468 000	907 000	1 203 000	764 000
Financial Income	1 000	3 000	3 000	2 000
Financial Costs	2 000	1 000	1 000	0
Financial Balance	−1 000	2 000	2 000	2 000
Dividends	0	50 000	0	0
Net Income	362 000	709 000	940 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	1 005 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	1 005 000	0
Total Fiancial Fixed Assets	2 657 000	797 000	0	0
Total Fixed Assets	2 657 000	797 000	1 005 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	861 000	1 114 000	1 099 000	1 070 000
Total Current Assets	1 320 000	2 434 000	1 667 000	1 502 000
Total Assets	3 977 000	3 231 000	2 672 000	1 502 000
Total Equity	3 010 000	2 648 000	1 989 000	1 049 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	112 000	74 000	161 000	43 000
Unpaid Taxes	241 000	156 000	159 000	156 000
Dividends	0	50 000	0	0
Other Current Debt	507 000	103 000	98 000	86 000
Total Current Debt	967 000	583 000	683 000	453 000
Total Equity and Debt	3 977 000	3 231 000	2 672 000	1 502 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,03 %	26,77 %	47,26 %	56,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,7 %	32,47 %	40,3 %	31,51 %
Current Ratio	1,37	4,17	2,44	3,32
Quick Ratio	1,37	4,17	2,44	3,32
Equity Ratio	0,76	0,82	0,74	0,7
Gross Profit Margin	94,98 %	91,98 %	90,08 %	88,12 %