NORMAL NORGE AS

4636 KRISTIANSAND S

Finances

Return on Equity

525,25 %

Current Ratio

0,71

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 441 776 000	1 814 669 000	1 445 337 000	944 384 000
Net Income	263 267 000	157 561 000	91 595 000	29 074 000
Total Assets	626 845 000	564 985 000	473 155 000	414 328 000
Total Equity	50 122 000	161 855 000	154 294 000	62 699 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 441 776 000	1 814 669 000	1 445 337 000	944 384 000
Expenditure	2 103 739 000	1 610 913 000	1 315 631 000	898 683 000
Operating Profit	338 038 000	203 756 000	129 705 000	45 701 000
Financial Income	1 856 000	2 651 000	19 274 000	4 387 000
Financial Costs	2 356 000	4 406 000	31 545 000	12 831 000
Financial Balance	−500 000	−1 755 000	−12 271 000	−8 444 000
Earnings Before Tax	337 537 000	202 001 000	117 435 000	37 257 000
Tax	74 270 000	44 440 000	25 840 000	8 183 000
Net Income	263 267 000	157 561 000	91 595 000	29 074 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	219 061 000	208 354 000	211 991 000	208 493 000
Total Current Assets	407 784 000	356 631 000	261 164 000	205 835 000
Total Assets	626 845 000	564 985 000	473 155 000	414 328 000
Total Retained Equity	20 170 000	131 903 000	124 342 000	32 747 000
Total Equity	50 122 000	161 855 000	154 294 000	62 699 000
Total Long-Term Debt	5 520 000	6 452 000	7 405 000	6 865 000
Total Current Debt	571 203 000	396 677 000	311 456 000	344 765 000
Total Equity and Debt	626 845 000	564 985 000	473 155 000	414 329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 441 776 000	1 814 669 000	1 445 337 000	944 384 000
Other Income	0	0	0	0
Revenue	2 441 776 000	1 814 669 000	1 445 337 000	944 384 000
Cost of Goods Sold	1 440 404 000	1 121 547 000	903 322 000	580 665 000
Salary Costs	280 827 000	194 081 000	162 629 000	140 264 000
Depreciation	57 460 000	49 662 000	45 130 000	28 620 000
Impairment	0	0	0	0
Expenditure	2 103 739 000	1 610 913 000	1 315 631 000	898 683 000
Operating Profit	338 038 000	203 756 000	129 705 000	45 701 000
Financial Income	1 856 000	2 651 000	19 274 000	4 387 000
Financial Costs	2 356 000	4 406 000	31 545 000	12 831 000
Financial Balance	−500 000	−1 755 000	−12 271 000	−8 444 000
Dividends	250 000 000	150 000 000	0	0
Net Income	263 267 000	157 561 000	91 595 000	29 074 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	4 228 000	1 853 000	1 445 000	0
Total Intangible Assets	5 685 000	3 626 000	3 477 000	3 764 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	213 376 000	204 728 000	208 515 000	204 729 000
Total Tangible Assets	213 376 000	204 728 000	208 515 000	204 729 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	219 061 000	208 354 000	211 991 000	208 493 000
Stock	302 051 000	238 195 000	219 877 000	0
Total Investments	0	0	0	0
Cash, Bank	29 520 000	27 547 000	15 578 000	12 289 000
Total Current Assets	407 784 000	356 631 000	261 164 000	205 835 000
Total Assets	626 845 000	564 985 000	473 155 000	414 328 000
Total Equity	50 122 000	161 855 000	154 294 000	62 699 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 520 000	6 452 000	7 405 000	6 865 000
Creditors	22 138 000	96 379 000	88 782 000	53 113 000
Unpaid Taxes	133 512 000	41 159 000	44 380 000	45 552 000
Dividends	250 000 000	150 000 000	0	0
Other Current Debt	320 019 000	191 067 000	150 594 000	243 598 000
Total Current Debt	571 203 000	396 677 000	311 456 000	344 765 000
Total Equity and Debt	626 845 000	564 985 000	473 155 000	414 329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	525,25 %	97,35 %	59,36 %	46,37 %
Debt-to-Equity Ratio	0,11	0,04	0,05	0,11
Operating Profit Margin	13,84 %	11,23 %	8,97 %	4,84 %
Current Ratio	0,71	0,9	0,84	0,6
Quick Ratio	1,52	2,25	2,85	0,6
Equity Ratio	0,08	0,29	0,33	0,15
Gross Profit Margin	41,01 %	38,2 %	37,5 %	38,51 %