NIDAROS BYGGKOMPETANSE AS

7058 CHARLOTTENLUND

Finances

Share Ownership

Return on Equity

23,47 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 231 000	2 278 000	2 035 000	1 987 000
Net Income	199 000	273 000	89 000	239 000
Total Assets	1 406 000	1 425 000	921 000	789 000
Total Equity	848 000	649 000	644 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 231 000	2 278 000	2 035 000	1 987 000
Expenditure	1 965 000	1 961 000	1 936 000	1 680 000
Operating Profit	265 000	316 000	100 000	306 000
Financial Income	0	32 000	16 000	1 000
Financial Costs	7 000	4 000	5 000	0
Financial Balance	−7 000	28 000	11 000	1 000
Earnings Before Tax	258 000	343 000	111 000	307 000
Tax	59 000	70 000	22 000	68 000
Net Income	199 000	273 000	89 000	239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 406 000	1 425 000	921 000	789 000
Total Assets	1 406 000	1 425 000	921 000	789 000
Total Retained Equity	818 000	619 000	614 000	525 000
Total Equity	848 000	649 000	644 000	555 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	558 000	777 000	277 000	233 000
Total Equity and Debt	1 406 000	1 425 000	921 000	789 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 231 000	2 278 000	2 035 000	1 987 000
Other Income	0	0	0	0
Revenue	2 231 000	2 278 000	2 035 000	1 987 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 691 000	1 447 000	1 505 000	1 230 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 965 000	1 961 000	1 936 000	1 680 000
Operating Profit	265 000	316 000	100 000	306 000
Financial Income	0	32 000	16 000	1 000
Financial Costs	7 000	4 000	5 000	0
Financial Balance	−7 000	28 000	11 000	1 000
Dividends	0	269 000	0	0
Net Income	199 000	273 000	89 000	239 000

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	75 000	96 000	179 000	0
Cash, Bank	1 118 000	1 040 000	743 000	501 000
Total Current Assets	1 406 000	1 425 000	921 000	789 000
Total Assets	1 406 000	1 425 000	921 000	789 000
Total Equity	848 000	649 000	644 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	166 000	158 000	21 000	16 000
Unpaid Taxes	157 000	129 000	78 000	117 000
Dividends	0	269 000	0	0
Other Current Debt	176 000	151 000	155 000	33 000
Total Current Debt	558 000	777 000	277 000	233 000
Total Equity and Debt	1 406 000	1 425 000	921 000	789 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,47 %	42,06 %	13,82 %	43,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,88 %	13,87 %	4,91 %	15,4 %
Current Ratio	2,52	1,83	3,32	3,39
Quick Ratio	2,52	1,83	3,32	3,39
Equity Ratio	0,6	0,46	0,7	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %