NITORP AS

4886 GRIMSTAD

Finances

Share Ownership

Return on Equity

792,52 %

Current Ratio

0,78

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 215 000	2 227 000	2 119 000	2 147 000
Net Income	848 000	888 000	705 000	814 000
Total Assets	1 380 000	1 478 000	2 427 000	2 037 000
Total Equity	107 000	129 000	141 000	1 335 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 215 000	2 227 000	2 119 000	2 147 000
Expenditure	1 134 000	1 082 000	1 216 000	1 103 000
Operating Profit	1 082 000	1 145 000	903 000	1 044 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	−1 000	−1 000	1 000	1 000
Earnings Before Tax	1 081 000	1 144 000	904 000	1 045 000
Tax	233 000	256 000	199 000	231 000
Net Income	848 000	888 000	705 000	814 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	391 000	19 000	49 000	78 000
Total Current Assets	988 000	1 459 000	2 379 000	1 960 000
Total Assets	1 380 000	1 478 000	2 427 000	2 037 000
Total Retained Equity	15 000	36 000	48 000	1 243 000
Total Equity	107 000	129 000	141 000	1 335 000
Total Long-Term Debt	5 000	0	0	0
Total Current Debt	1 267 000	1 350 000	2 287 000	702 000
Total Equity and Debt	1 380 000	1 478 000	2 427 000	2 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 213 000	2 227 000	2 119 000	2 147 000
Other Income	2 000	0	0	0
Revenue	2 215 000	2 227 000	2 119 000	2 147 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	886 000	816 000	880 000	821 000
Depreciation	38 000	29 000	29 000	28 000
Impairment	0	0	0	0
Expenditure	1 134 000	1 082 000	1 216 000	1 103 000
Operating Profit	1 082 000	1 145 000	903 000	1 044 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	−1 000	−1 000	1 000	1 000
Dividends	870 000	900 000	1 900 000	300 000
Net Income	848 000	888 000	705 000	814 000

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	391 000	1 000	7 000	13 000
Fixtures	0	0	24 000	47 000
Total Tangible Assets	391 000	1 000	31 000	60 000
Total Fiancial Fixed Assets	0	18 000	18 000	18 000
Total Fixed Assets	391 000	19 000	49 000	78 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	715 000	1 452 000	2 373 000	1 954 000
Total Current Assets	988 000	1 459 000	2 379 000	1 960 000
Total Assets	1 380 000	1 478 000	2 427 000	2 037 000
Total Equity	107 000	129 000	141 000	1 335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	0	0	0
Creditors	4 000	8 000	2 000	−4 000
Unpaid Taxes	90 000	114 000	107 000	103 000
Dividends	870 000	900 000	1 900 000	300 000
Other Current Debt	78 000	72 000	78 000	72 000
Total Current Debt	1 267 000	1 350 000	2 287 000	702 000
Total Equity and Debt	1 380 000	1 478 000	2 427 000	2 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	792,52 %	688,37 %	500 %	60,97 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	48,85 %	51,41 %	42,61 %	48,63 %
Current Ratio	0,78	1,08	1,04	2,79
Quick Ratio	0,78	1,08	1,04	2,79
Equity Ratio	0,08	0,09	0,06	0,66
Gross Profit Margin	100 %	100 %	100 %	99,95 %