NORSK MEDISIN AS

1482 NITTEDAL

Finances

Share Ownership

Return on Equity

64,15 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−204 000	−14 000	−59 000	−14 000
Total Assets	30 000	71 000	67 000	50 000
Total Equity	−318 000	−114 000	−99 000	−41 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	163 000	18 000	75 000	18 000
Operating Profit	−163 000	−18 000	−75 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−163 000	−18 000	−75 000	−18 000
Tax	41 000	−4 000	−17 000	−4 000
Net Income	−204 000	−14 000	−59 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	41 000	37 000	20 000
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	30 000	71 000	67 000	50 000
Total Retained Equity	−348 000	−144 000	−129 000	−71 000
Total Equity	−318 000	−114 000	−99 000	−41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	348 000	184 000	166 000	91 000
Total Equity and Debt	30 000	71 000	67 000	50 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	163 000	18 000	75 000	18 000
Operating Profit	−163 000	−18 000	−75 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−204 000	−14 000	−59 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	41 000	37 000	20 000
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	41 000	37 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	30 000	30 000	30 000
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	30 000	71 000	67 000	50 000
Total Equity	−318 000	−114 000	−99 000	−41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	348 000	184 000	166 000	91 000
Total Current Debt	348 000	184 000	166 000	91 000
Total Equity and Debt	30 000	71 000	67 000	50 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,15 %	12,28 %	59,6 %	34,15 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0,09	0,16	0,18	0,33
Quick Ratio	0,09	0,16	0,18	0,33
Equity Ratio	−10,6	−1,61	−1,48	−0,82
Gross Profit Margin	-	-	-	-