NORDIC STORY AS

0366 OSLO

Finances

Share Ownership

Return on Equity

96 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	702 000	558 000	575 000	562 000
Net Income	48 000	−10 000	69 000	−68 000
Total Assets	166 000	116 000	126 000	57 000
Total Equity	50 000	2 000	13 000	−56 000

Income (NOK)	2022	2021	2020	2019
Revenue	702 000	558 000	575 000	562 000
Expenditure	648 000	569 000	506 000	630 000
Operating Profit	54 000	−10 000	69 000	−68 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	54 000	−10 000	69 000	−68 000
Tax	6 000	0	0	0
Net Income	48 000	−10 000	69 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	166 000	116 000	126 000	57 000
Total Assets	166 000	116 000	126 000	57 000
Total Retained Equity	20 000	−28 000	−17 000	−86 000
Total Equity	50 000	2 000	13 000	−56 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	114 000	113 000	113 000
Total Equity and Debt	166 000	116 000	126 000	57 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	702 000	558 000	575 000	562 000
Other Income	0	0	0	0
Revenue	702 000	558 000	575 000	562 000
Cost of Goods Sold	0	10 000	15 000	0
Salary Costs	592 000	521 000	464 000	574 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	648 000	569 000	506 000	630 000
Operating Profit	54 000	−10 000	69 000	−68 000
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	48 000	−10 000	69 000	−68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	123 000	112 000	126 000	48 000
Total Current Assets	166 000	116 000	126 000	57 000
Total Assets	166 000	116 000	126 000	57 000
Total Equity	50 000	2 000	13 000	−56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	1 000
Unpaid Taxes	52 000	49 000	45 000	31 000
Dividends	0	0	0	0
Other Current Debt	57 000	65 000	68 000	80 000
Total Current Debt	116 000	114 000	113 000	113 000
Total Equity and Debt	166 000	116 000	126 000	57 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96 %	−500 %	530,77 %	121,43 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	7,69 %	−1,79 %	12 %	−12,1 %
Current Ratio	1,43	1,02	1,12	0,5
Quick Ratio	1,43	1,02	1,12	0,5
Equity Ratio	0,3	0,02	0,1	−0,98
Gross Profit Margin	100 %	98,21 %	97,39 %	100 %