NORBIT KABELPARTNER AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

129,95 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	122 963 000	117 054 000	63 980 000	45 426 000
Net Income	6 894 000	6 524 000	3 071 000	4 258 000
Total Assets	87 347 000	51 485 000	27 345 000	17 315 000
Total Equity	5 305 000	5 563 000	5 484 000	5 699 000

Income (NOK)	2022	2021	2020	2019
Revenue	122 963 000	117 054 000	63 980 000	45 426 000
Expenditure	112 919 000	108 643 000	59 761 000	39 853 000
Operating Profit	10 044 000	8 410 000	4 219 000	5 573 000
Financial Income	238 000	343 000	882 000	17 000
Financial Costs	1 442 000	389 000	1 164 000	131 000
Financial Balance	−1 204 000	−46 000	−282 000	−114 000
Earnings Before Tax	8 839 000	8 365 000	3 937 000	5 459 000
Tax	1 945 000	1 840 000	866 000	1 201 000
Net Income	6 894 000	6 524 000	3 071 000	4 258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 554 000	3 461 000	1 245 000	1 029 000
Total Current Assets	83 792 000	48 024 000	26 100 000	16 286 000
Total Assets	87 347 000	51 485 000	27 345 000	17 315 000
Total Retained Equity	2 610 000	2 868 000	2 789 000	4 000
Total Equity	5 305 000	5 563 000	5 484 000	5 699 000
Total Long-Term Debt	0	0	0	25 000
Total Current Debt	82 042 000	45 922 000	21 862 000	11 591 000
Total Equity and Debt	87 347 000	51 485 000	27 345 000	17 315 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 963 000	117 054 000	63 980 000	45 426 000
Other Income	0	0	0	0
Revenue	122 963 000	117 054 000	63 980 000	45 426 000
Cost of Goods Sold	84 804 000	86 013 000	43 188 000	23 159 000
Salary Costs	20 685 000	16 655 000	12 912 000	13 341 000
Depreciation	1 757 000	906 000	486 000	443 000
Impairment	0	0	0	0
Expenditure	112 919 000	108 643 000	59 761 000	39 853 000
Operating Profit	10 044 000	8 410 000	4 219 000	5 573 000
Financial Income	238 000	343 000	882 000	17 000
Financial Costs	1 442 000	389 000	1 164 000	131 000
Financial Balance	−1 204 000	−46 000	−282 000	−114 000
Dividends	0	0	0	0
Net Income	6 894 000	6 524 000	3 071 000	4 258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	148 000	75 000	98 000	37 000
Real Eastate	1 046 000	1 785 000	151 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 360 000	1 601 000	996 000	992 000
Total Tangible Assets	3 406 000	3 386 000	1 147 000	992 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 554 000	3 461 000	1 245 000	1 029 000
Stock	65 094 000	32 424 000	16 671 000	6 961 000
Total Investments	0	0	0	0
Cash, Bank	654 000	679 000	423 000	486 000
Total Current Assets	83 792 000	48 024 000	26 100 000	16 286 000
Total Assets	87 347 000	51 485 000	27 345 000	17 315 000
Total Equity	5 305 000	5 563 000	5 484 000	5 699 000
Short-Term Group Debt	59 917 000	26 450 000	10 986 000	6 086 000
Total Long-Term Debt	0	0	0	25 000
Creditors	18 719 000	16 213 000	8 716 000	2 787 000
Unpaid Taxes	1 085 000	1 087 000	703 000	1 074 000
Dividends	0	0	0	0
Other Current Debt	2 321 000	2 172 000	1 456 000	1 644 000
Total Current Debt	82 042 000	45 922 000	21 862 000	11 591 000
Total Equity and Debt	87 347 000	51 485 000	27 345 000	17 315 000

Financial indicators	2022	2021	2020	2019
Return on Equity	129,95 %	117,27 %	56 %	74,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,17 %	7,18 %	6,59 %	12,27 %
Current Ratio	1,02	1,05	1,19	1,41
Quick Ratio	4,94	3,56	5,03	3,52
Equity Ratio	0,06	0,11	0,2	0,33
Gross Profit Margin	31,03 %	26,52 %	32,5 %	49,02 %