NORSK SALGSUTVIKLING AS

7075 TILLER

Finances

Share Ownership

Return on Equity

478,95 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	591 000	380 000	458 000	839 000
Net Income	−91 000	55 000	28 000	27 000
Total Assets	74 000	183 000	120 000	76 000
Total Equity	−19 000	72 000	17 000	−11 000

Income (NOK)	2022	2021	2020	2019
Revenue	591 000	380 000	458 000	839 000
Expenditure	682 000	311 000	421 000	802 000
Operating Profit	−91 000	70 000	38 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−91 000	69 000	37 000	36 000
Tax	0	15 000	9 000	9 000
Net Income	−91 000	55 000	28 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	9 000
Total Current Assets	74 000	183 000	120 000	67 000
Total Assets	74 000	183 000	120 000	76 000
Total Retained Equity	−49 000	42 000	−13 000	−41 000
Total Equity	−19 000	72 000	17 000	−11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	93 000	111 000	102 000	87 000
Total Equity and Debt	74 000	183 000	120 000	76 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	591 000	357 000	440 000	839 000
Other Income	0	23 000	18 000	0
Revenue	591 000	380 000	458 000	839 000
Cost of Goods Sold	0	0	0	6 000
Salary Costs	535 000	193 000	263 000	582 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	682 000	311 000	421 000	802 000
Operating Profit	−91 000	70 000	38 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−91 000	55 000	28 000	27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	9 000
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	0	0	9 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	170 000	107 000	67 000
Total Current Assets	74 000	183 000	120 000	67 000
Total Assets	74 000	183 000	120 000	76 000
Total Equity	−19 000	72 000	17 000	−11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−6 000	14 000	3 000
Unpaid Taxes	38 000	58 000	10 000	31 000
Dividends	0	0	0	0
Other Current Debt	55 000	45 000	78 000	54 000
Total Current Debt	93 000	111 000	102 000	87 000
Total Equity and Debt	74 000	183 000	120 000	76 000

Financial indicators	2022	2021	2020	2019
Return on Equity	478,95 %	76,39 %	164,71 %	−245,45 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−15,4 %	18,42 %	8,3 %	4,29 %
Current Ratio	0,8	1,65	1,18	0,77
Quick Ratio	0,8	1,65	1,18	0,77
Equity Ratio	−0,26	0,39	0,14	−0,14
Gross Profit Margin	100 %	100 %	100 %	99,28 %