NORDIC HOME TRADING AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

−273,91 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	510 000	642 000	500 000	235 000
Net Income	−63 000	75 000	125 000	−70 000
Total Assets	118 000	234 000	168 000	50 000
Total Equity	23 000	86 000	61 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	510 000	642 000	500 000	235 000
Expenditure	578 000	571 000	356 000	303 000
Operating Profit	−69 000	72 000	145 000	−68 000
Financial Income	11 000	29 000	5 000	1 000
Financial Costs	5 000	10 000	9 000	3 000
Financial Balance	6 000	19 000	−4 000	−2 000
Earnings Before Tax	−63 000	92 000	141 000	−70 000
Tax	0	17 000	15 000	0
Net Income	−63 000	75 000	125 000	−70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	118 000	234 000	168 000	50 000
Total Assets	118 000	234 000	168 000	50 000
Total Retained Equity	−7 000	56 000	31 000	−25 000
Total Equity	23 000	86 000	61 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	95 000	148 000	107 000	45 000
Total Equity and Debt	118 000	234 000	168 000	50 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	510 000	642 000	500 000	235 000
Other Income	0	0	0	0
Revenue	510 000	642 000	500 000	235 000
Cost of Goods Sold	0	0	0	0
Salary Costs	450 000	461 000	213 000	125 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	578 000	571 000	356 000	303 000
Operating Profit	−69 000	72 000	145 000	−68 000
Financial Income	11 000	29 000	5 000	1 000
Financial Costs	5 000	10 000	9 000	3 000
Financial Balance	6 000	19 000	−4 000	−2 000
Dividends	0	50 000	70 000	0
Net Income	−63 000	75 000	125 000	−70 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	91 000	114 000	148 000	22 000
Total Current Assets	118 000	234 000	168 000	50 000
Total Assets	118 000	234 000	168 000	50 000
Total Equity	23 000	86 000	61 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	18 000	0	29 000
Unpaid Taxes	31 000	20 000	3 000	4 000
Dividends	0	50 000	70 000	0
Other Current Debt	43 000	44 000	19 000	12 000
Total Current Debt	95 000	148 000	107 000	45 000
Total Equity and Debt	118 000	234 000	168 000	50 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−273,91 %	87,21 %	204,92 %	−1 400 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−13,53 %	11,21 %	29 %	−28,94 %
Current Ratio	1,24	1,58	1,57	1,11
Quick Ratio	1,24	1,58	1,57	1,11
Equity Ratio	0,19	0,37	0,36	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %