NORMAZ CONSULTING AS

3046 DRAMMEN

Finances

Share Ownership

Return on Equity

−78,95 %

Current Ratio

1,04

Debt-to-Equity Ratio

4,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 957 000	1 510 000	1 534 000	1 066 000
Net Income	−90 000	8 000	170 000	−58 000
Total Assets	1 030 000	563 000	585 000	222 000
Total Equity	114 000	204 000	235 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 957 000	1 510 000	1 534 000	1 066 000
Expenditure	2 034 000	1 489 000	1 333 000	1 124 000
Operating Profit	−76 000	21 000	201 000	−58 000
Financial Income	0	0	0	0
Financial Costs	14 000	9 000	0	0
Financial Balance	−14 000	−9 000	0	0
Earnings Before Tax	−90 000	12 000	201 000	−58 000
Tax	0	4 000	32 000	0
Net Income	−90 000	8 000	170 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	639 000	85 000	131 000	0
Total Current Assets	391 000	478 000	454 000	222 000
Total Assets	1 030 000	563 000	585 000	222 000
Total Retained Equity	89 000	179 000	211 000	41 000
Total Equity	114 000	204 000	235 000	66 000
Total Long-Term Debt	542 000	72 000	6 000	0
Total Current Debt	375 000	288 000	345 000	157 000
Total Equity and Debt	1 030 000	563 000	585 000	222 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 956 000	1 510 000	1 534 000	1 066 000
Other Income	1 000	0	0	0
Revenue	1 957 000	1 510 000	1 534 000	1 066 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 731 000	1 301 000	1 263 000	1 089 000
Depreciation	82 000	46 000	8 000	0
Impairment	0	0	0	0
Expenditure	2 034 000	1 489 000	1 333 000	1 124 000
Operating Profit	−76 000	21 000	201 000	−58 000
Financial Income	0	0	0	0
Financial Costs	14 000	9 000	0	0
Financial Balance	−14 000	−9 000	0	0
Dividends	0	0	0	0
Net Income	−90 000	8 000	170 000	−58 000

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	639 000	85 000	131 000	0
Total Tangible Assets	639 000	85 000	131 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	639 000	85 000	131 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	403 000	58 000	160 000	92 000
Total Current Assets	391 000	478 000	454 000	222 000
Total Assets	1 030 000	563 000	585 000	222 000
Total Equity	114 000	204 000	235 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	542 000	72 000	6 000	0
Creditors	8 000	1 000	1 000	3 000
Unpaid Taxes	237 000	150 000	127 000	121 000
Dividends	0	0	0	0
Other Current Debt	130 000	128 000	191 000	33 000
Total Current Debt	375 000	288 000	345 000	157 000
Total Equity and Debt	1 030 000	563 000	585 000	222 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−78,95 %	3,92 %	72,34 %	−87,88 %
Debt-to-Equity Ratio	4,75	0,35	0,03	0
Operating Profit Margin	−3,88 %	1,39 %	13,1 %	−5,44 %
Current Ratio	1,04	1,66	1,32	1,41
Quick Ratio	1,04	1,66	1,32	1,41
Equity Ratio	0,11	0,36	0,4	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %