NATIWE AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

83,96 %

Current Ratio

2,17

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	819 000	720 000	898 000	932 000
Net Income	157 000	113 000	227 000	117 000
Total Assets	303 000	370 000	234 000	141 000
Total Equity	187 000	30 000	72 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	819 000	720 000	898 000	932 000
Expenditure	581 000	565 000	607 000	775 000
Operating Profit	238 000	155 000	291 000	157 000
Financial Income	0	0	0	0
Financial Costs	35 000	1 000	0	1 000
Financial Balance	−35 000	−1 000	0	−1 000
Earnings Before Tax	203 000	154 000	291 000	155 000
Tax	46 000	41 000	64 000	38 000
Net Income	157 000	113 000	227 000	117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	32 000	51 000	70 000
Total Current Assets	247 000	338 000	183 000	71 000
Total Assets	303 000	370 000	234 000	141 000
Total Retained Equity	157 000	0	42 000	−3 000
Total Equity	187 000	30 000	72 000	27 000
Total Long-Term Debt	2 000	2 000	2 000	6 000
Total Current Debt	114 000	338 000	160 000	108 000
Total Equity and Debt	303 000	370 000	234 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	819 000	720 000	898 000	932 000
Other Income	0	0	0	0
Revenue	819 000	720 000	898 000	932 000
Cost of Goods Sold	138 000	7 000	281 000	254 000
Salary Costs	204 000	161 000	130 000	327 000
Depreciation	19 000	19 000	23 000	13 000
Impairment	0	0	0	0
Expenditure	581 000	565 000	607 000	775 000
Operating Profit	238 000	155 000	291 000	157 000
Financial Income	0	0	0	0
Financial Costs	35 000	1 000	0	1 000
Financial Balance	−35 000	−1 000	0	−1 000
Dividends	0	156 000	184 000	37 000
Net Income	157 000	113 000	227 000	117 000

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	55 000	32 000	51 000	70 000
Total Tangible Assets	55 000	32 000	51 000	70 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	55 000	32 000	51 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	1 000	77 000	27 000
Total Current Assets	247 000	338 000	183 000	71 000
Total Assets	303 000	370 000	234 000	141 000
Total Equity	187 000	30 000	72 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	2 000	6 000
Creditors	8 000	14 000	16 000	7 000
Unpaid Taxes	4 000	76 000	69 000	26 000
Dividends	0	156 000	184 000	37 000
Other Current Debt	55 000	22 000	10 000	31 000
Total Current Debt	114 000	338 000	160 000	108 000
Total Equity and Debt	303 000	370 000	234 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,96 %	376,67 %	315,28 %	433,33 %
Debt-to-Equity Ratio	0,01	0,07	0,03	0,22
Operating Profit Margin	29,06 %	21,53 %	32,41 %	16,85 %
Current Ratio	2,17	1	1,14	0,66
Quick Ratio	2,17	1	1,14	0,66
Equity Ratio	0,62	0,08	0,31	0,19
Gross Profit Margin	83,15 %	99,03 %	68,71 %	72,75 %