NORSELOG AS

2355 GAUPEN

Finances

Return on Equity

61,94 %

Current Ratio

163,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	3 133 000	−49 000	−57 000	1 224 000
Total Assets	5 065 000	2 932 000	2 980 000	3 038 000
Total Equity	5 058 000	1 925 000	2 973 000	3 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	49 000	49 000	58 000	49 000
Operating Profit	−49 000	−49 000	−57 000	−49 000
Financial Income	3 182 000	0	0	1 273 000
Financial Costs	0	0	0	0
Financial Balance	3 182 000	0	0	1 273 000
Earnings Before Tax	3 133 000	−49 000	−57 000	1 224 000
Tax	0	0	0	0
Net Income	3 133 000	−49 000	−57 000	1 224 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 924 000	1 817 000	1 865 000	1 904 000
Total Current Assets	1 142 000	1 115 000	1 115 000	1 134 000
Total Assets	5 065 000	2 932 000	2 980 000	3 038 000
Total Retained Equity	5 028 000	1 895 000	2 943 000	3 000 000
Total Equity	5 058 000	1 925 000	2 973 000	3 030 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	1 007 000	7 000	7 000
Total Equity and Debt	5 065 000	2 932 000	2 980 000	3 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	49 000	49 000	49 000	49 000
Impairment	0	0	0	0
Expenditure	49 000	49 000	58 000	49 000
Operating Profit	−49 000	−49 000	−57 000	−49 000
Financial Income	3 182 000	0	0	1 273 000
Financial Costs	0	0	0	0
Financial Balance	3 182 000	0	0	1 273 000
Dividends	0	1 000 000	0	0
Net Income	3 133 000	−49 000	−57 000	1 224 000

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	8 000	57 000	105 000	154 000
Fixtures	0	0	0	0
Total Tangible Assets	8 000	57 000	105 000	154 000
Total Fiancial Fixed Assets	3 916 000	1 760 000	1 760 000	1 750 000
Total Fixed Assets	3 924 000	1 817 000	1 865 000	1 904 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 142 000	1 115 000	1 115 000	1 134 000
Total Current Assets	1 142 000	1 115 000	1 115 000	1 134 000
Total Assets	5 065 000	2 932 000	2 980 000	3 038 000
Total Equity	5 058 000	1 925 000	2 973 000	3 030 000
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	1 000 000	0	0
Other Current Debt	7 000	1 007 000	7 000	7 000
Total Current Debt	7 000	1 007 000	7 000	7 000
Total Equity and Debt	5 065 000	2 932 000	2 980 000	3 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,94 %	−2,55 %	−1,92 %	40,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	163,14	1,11	159,29	162
Quick Ratio	163,14	1,11	159,29	162
Equity Ratio	1	0,66	1	1
Gross Profit Margin	-	-	-	-