NOMIR AS

2612 SJUSJØEN

Finances

Share Ownership

Return on Equity

2,85 %

Current Ratio

2,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 867 000	1 805 000	1 547 000	1 490 000
Net Income	14 000	372 000	437 000	359 000
Total Assets	767 000	917 000	1 366 000	1 403 000
Total Equity	491 000	677 000	606 000	979 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 867 000	1 805 000	1 547 000	1 490 000
Expenditure	1 850 000	1 329 000	989 000	1 034 000
Operating Profit	18 000	476 000	558 000	457 000
Financial Income	3 000	2 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	3 000	2 000	2 000	4 000
Earnings Before Tax	21 000	477 000	560 000	460 000
Tax	7 000	106 000	123 000	101 000
Net Income	14 000	372 000	437 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	25 000	39 000	53 000
Total Current Assets	755 000	891 000	1 327 000	1 350 000
Total Assets	767 000	917 000	1 366 000	1 403 000
Total Retained Equity	467 000	653 000	581 000	955 000
Total Equity	491 000	677 000	606 000	979 000
Total Long-Term Debt	0	0	4 000	5 000
Total Current Debt	276 000	239 000	756 000	418 000
Total Equity and Debt	767 000	917 000	1 366 000	1 403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 867 000	1 790 000	1 539 000	1 489 000
Other Income	0	15 000	9 000	1 000
Revenue	1 867 000	1 805 000	1 547 000	1 490 000
Cost of Goods Sold	366 000	283 000	241 000	252 000
Salary Costs	1 123 000	789 000	520 000	505 000
Depreciation	14 000	14 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	1 850 000	1 329 000	989 000	1 034 000
Operating Profit	18 000	476 000	558 000	457 000
Financial Income	3 000	2 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	3 000	2 000	2 000	4 000
Dividends	200 000	300 000	810 000	200 000
Net Income	14 000	372 000	437 000	359 000

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	12 000	25 000	39 000	53 000
Fixtures	0	0	0	0
Total Tangible Assets	12 000	25 000	39 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	25 000	39 000	53 000
Stock	34 000	30 000	20 000	31 000
Total Investments	0	0	0	0
Cash, Bank	500 000	698 000	1 128 000	1 149 000
Total Current Assets	755 000	891 000	1 327 000	1 350 000
Total Assets	767 000	917 000	1 366 000	1 403 000
Total Equity	491 000	677 000	606 000	979 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	5 000
Creditors	4 000	6 000	7 000	9 000
Unpaid Taxes	175 000	61 000	73 000	62 000
Dividends	200 000	300 000	810 000	200 000
Other Current Debt	89 000	63 000	52 000	49 000
Total Current Debt	276 000	239 000	756 000	418 000
Total Equity and Debt	767 000	917 000	1 366 000	1 403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,85 %	54,95 %	72,11 %	36,67 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	0,96 %	26,37 %	36,07 %	30,67 %
Current Ratio	2,74	3,73	1,76	3,23
Quick Ratio	3,12	4,26	1,8	3,49
Equity Ratio	0,64	0,74	0,44	0,7
Gross Profit Margin	80,4 %	84,32 %	84,42 %	83,09 %