HOUSE OF NILSEN LTD

9404 HARSTAD

Finances

Share Ownership

Return on Equity

65 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	130 000	58 000	22 000	0
Net Income	13 000	7 000	−7 000	−3 000
Total Assets	39 000	14 000	7 000	0
Total Equity	20 000	−13 000	−20 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	130 000	58 000	22 000	0
Expenditure	116 000	48 000	29 000	3 000
Operating Profit	14 000	10 000	−7 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	14 000	10 000	−7 000	−3 000
Tax	0	3 000	0	0
Net Income	13 000	7 000	−7 000	−3 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	39 000	14 000	7 000
Total Assets	39 000	14 000	7 000
Total Retained Equity	0	−13 000	−20 000
Total Equity	20 000	−13 000	−20 000
Total Long-Term Debt	0	0	0
Total Current Debt	19 000	27 000	27 000
Total Equity and Debt	39 000	14 000	7 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	130 000	58 000	22 000	0
Other Income	0	0	0	0
Revenue	130 000	58 000	22 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	72 000	9 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	116 000	48 000	29 000	3 000
Operating Profit	14 000	10 000	−7 000	−3 000
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	13 000	7 000	−7 000	−3 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	33 000	11 000	1 000
Total Current Assets	39 000	14 000	7 000
Total Assets	39 000	14 000	7 000
Total Equity	20 000	−13 000	−20 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	0	20 000
Unpaid Taxes	7 000	3 000	0
Dividends	0	0	0
Other Current Debt	7 000	21 000	7 000
Total Current Debt	19 000	27 000	27 000
Total Equity and Debt	39 000	14 000	7 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65 %	−53,85 %	35 %	-
Debt-to-Equity Ratio	0	−0	−0	-
Operating Profit Margin	10,77 %	17,24 %	−31,82 %	-
Current Ratio	2,05	0,52	0,26	-
Quick Ratio	2,05	0,52	0,26	-
Equity Ratio	0,51	−0,93	−2,86	-
Gross Profit Margin	100 %	100 %	100 %	-