NORWEGIAN CLASS AS

0258 OSLO

Finances

Share Ownership

Return on Equity

83,37 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 530 000	1 764 000	638 000	755 000
Net Income	1 018 000	409 000	−155 000	−230 000
Total Assets	1 238 000	1 255 000	2 237 000	1 664 000
Total Equity	1 221 000	203 000	−206 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 530 000	1 764 000	638 000	755 000
Expenditure	1 515 000	1 354 000	794 000	834 000
Operating Profit	1 014 000	409 000	−156 000	−80 000
Financial Income	4 000	−1 000	1 000	0
Financial Costs	0	0	0	150 000
Financial Balance	4 000	−1 000	1 000	−150 000
Earnings Before Tax	1 018 000	409 000	−155 000	−230 000
Tax	0	0	0	0
Net Income	1 018 000	409 000	−155 000	−230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	429 000	424 000	484 000	544 000
Total Current Assets	808 000	831 000	1 753 000	1 120 000
Total Assets	1 238 000	1 255 000	2 237 000	1 664 000
Total Retained Equity	−280 000	−1 298 000	−1 707 000	−1 552 000
Total Equity	1 221 000	203 000	−206 000	−51 000
Total Long-Term Debt	17 000	1 035 000	0	0
Total Current Debt	0	17 000	2 443 000	1 715 000
Total Equity and Debt	1 238 000	1 255 000	2 237 000	1 664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 530 000	1 764 000	208 000	755 000
Other Income	0	0	429 000	0
Revenue	2 530 000	1 764 000	638 000	755 000
Cost of Goods Sold	0	1 294 000	0	0
Salary Costs	0	0	0	0
Depreciation	77 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	1 515 000	1 354 000	794 000	834 000
Operating Profit	1 014 000	409 000	−156 000	−80 000
Financial Income	4 000	−1 000	1 000	0
Financial Costs	0	0	0	150 000
Financial Balance	4 000	−1 000	1 000	−150 000
Dividends	0	0	0	0
Net Income	1 018 000	409 000	−155 000	−230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	212 000	0	0	0
Machinery and Plant Facilities	0	424 000	283 000	318 000
Fixtures	217 000	0	201 000	227 000
Total Tangible Assets	429 000	424 000	484 000	544 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	429 000	424 000	484 000	544 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	473 000	742 000	1 735 000	1 120 000
Total Current Assets	808 000	831 000	1 753 000	1 120 000
Total Assets	1 238 000	1 255 000	2 237 000	1 664 000
Total Equity	1 221 000	203 000	−206 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	1 035 000	0	0
Creditors	0	17 000	−15 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	2 458 000	1 715 000
Total Current Debt	0	17 000	2 443 000	1 715 000
Total Equity and Debt	1 238 000	1 255 000	2 237 000	1 664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,37 %	201,48 %	75,24 %	450,98 %
Debt-to-Equity Ratio	0,01	5,1	−0	−0
Operating Profit Margin	40,08 %	23,19 %	−24,45 %	−10,6 %
Current Ratio	-	48,88	0,72	0,65
Quick Ratio	-	48,88	0,72	0,65
Equity Ratio	0,99	0,16	−0,09	−0,03
Gross Profit Margin	100 %	26,64 %	100 %	100 %