NOMIKO AS

0663 OSLO

Finances

Share Ownership

Return on Equity

1 001,63 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 723 000	7 850 000	8 791 000	8 602 000
Net Income	3 075 000	2 226 000	2 679 000	2 667 000
Total Assets	5 587 000	4 546 000	4 737 000	4 733 000
Total Equity	307 000	307 000	481 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 723 000	7 850 000	8 791 000	8 602 000
Expenditure	5 800 000	5 007 000	5 371 000	5 202 000
Operating Profit	3 922 000	2 843 000	3 421 000	3 400 000
Financial Income	20 000	10 000	13 000	20 000
Financial Costs	0	0	1 000	1 000
Financial Balance	20 000	10 000	12 000	19 000
Earnings Before Tax	3 943 000	2 852 000	3 433 000	3 419 000
Tax	868 000	626 000	754 000	752 000
Net Income	3 075 000	2 226 000	2 679 000	2 667 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	9 000	15 000	23 000
Total Current Assets	5 586 000	4 536 000	4 722 000	4 710 000
Total Assets	5 587 000	4 546 000	4 737 000	4 733 000
Total Retained Equity	277 000	277 000	451 000	172 000
Total Equity	307 000	307 000	481 000	202 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 280 000	4 239 000	4 257 000	4 530 000
Total Equity and Debt	5 587 000	4 546 000	4 737 000	4 733 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 580 000	7 968 000	8 673 000	8 176 000
Other Income	143 000	−119 000	118 000	426 000
Revenue	9 723 000	7 850 000	8 791 000	8 602 000
Cost of Goods Sold	94 000	20 000	596 000	651 000
Salary Costs	4 943 000	4 303 000	4 072 000	3 885 000
Depreciation	5 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	5 800 000	5 007 000	5 371 000	5 202 000
Operating Profit	3 922 000	2 843 000	3 421 000	3 400 000
Financial Income	20 000	10 000	13 000	20 000
Financial Costs	0	0	1 000	1 000
Financial Balance	20 000	10 000	12 000	19 000
Dividends	3 075 000	2 400 000	2 400 000	2 670 000
Net Income	3 075 000	2 226 000	2 679 000	2 667 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	4 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	14 000	23 000
Total Tangible Assets	0	5 000	14 000	23 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 000	9 000	15 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 888 000	4 082 000	4 085 000	4 078 000
Total Current Assets	5 586 000	4 536 000	4 722 000	4 710 000
Total Assets	5 587 000	4 546 000	4 737 000	4 733 000
Total Equity	307 000	307 000	481 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	8 000	11 000	21 000
Unpaid Taxes	744 000	642 000	662 000	641 000
Dividends	3 075 000	2 400 000	2 400 000	2 670 000
Other Current Debt	584 000	559 000	428 000	445 000
Total Current Debt	5 280 000	4 239 000	4 257 000	4 530 000
Total Equity and Debt	5 587 000	4 546 000	4 737 000	4 733 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 001,63 %	725,08 %	556,96 %	1 320,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,34 %	36,22 %	38,91 %	39,53 %
Current Ratio	1,06	1,07	1,11	1,04
Quick Ratio	1,06	1,07	1,11	1,04
Equity Ratio	0,05	0,07	0,1	0,04
Gross Profit Margin	99,03 %	99,75 %	93,22 %	92,43 %