NORDIC PROPERTY CONSULTING AS

1420 SVARTSKOG

Finances

Return on Equity

4,72 %

Current Ratio

8,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 871 000	4 857 000	3 741 000	2 729 000
Net Income	884 000	1 401 000	1 577 000	445 000
Total Assets	21 046 000	19 041 000	3 741 000	1 727 000
Total Equity	18 711 000	17 826 000	2 025 000	1 182 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 871 000	4 857 000	3 741 000	2 729 000
Expenditure	8 179 000	3 058 000	1 766 000	2 150 000
Operating Profit	693 000	1 798 000	1 975 000	579 000
Financial Income	442 000	0	37 000	0
Financial Costs	0	0	0	1 000
Financial Balance	442 000	0	37 000	−1 000
Earnings Before Tax	1 135 000	1 798 000	2 013 000	578 000
Tax	250 000	397 000	436 000	133 000
Net Income	884 000	1 401 000	1 577 000	445 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	11 000	1 000 000	0
Total Current Assets	20 908 000	19 030 000	2 741 000	1 727 000
Total Assets	21 046 000	19 041 000	3 741 000	1 727 000
Total Retained Equity	2 288 000	1 404 000	2 003 000	1 159 000
Total Equity	18 711 000	17 826 000	2 025 000	1 182 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	2 334 000	1 214 000	1 716 000	545 000
Total Equity and Debt	21 046 000	19 041 000	3 741 000	1 727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 871 000	4 857 000	3 741 000	2 729 000
Other Income	0	0	0	0
Revenue	8 871 000	4 857 000	3 741 000	2 729 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 220 000	2 446 000	1 421 000	1 807 000
Depreciation	5 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	8 179 000	3 058 000	1 766 000	2 150 000
Operating Profit	693 000	1 798 000	1 975 000	579 000
Financial Income	442 000	0	37 000	0
Financial Costs	0	0	0	1 000
Financial Balance	442 000	0	37 000	−1 000
Dividends	0	0	0	0
Net Income	884 000	1 401 000	1 577 000	445 000

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	6 000	11 000	0	0
Total Tangible Assets	6 000	11 000	0	0
Total Fiancial Fixed Assets	132 000	0	1 000 000	0
Total Fixed Assets	138 000	11 000	1 000 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 637 000	17 294 000	1 764 000	784 000
Total Current Assets	20 908 000	19 030 000	2 741 000	1 727 000
Total Assets	21 046 000	19 041 000	3 741 000	1 727 000
Total Equity	18 711 000	17 826 000	2 025 000	1 182 000
Short-Term Group Debt	0	0	940 000	0
Total Long-Term Debt	1 000	0	0	0
Creditors	20 000	9 000	51 000	10 000
Unpaid Taxes	371 000	578 000	365 000	210 000
Dividends	0	0	0	0
Other Current Debt	1 694 000	231 000	130 000	192 000
Total Current Debt	2 334 000	1 214 000	1 716 000	545 000
Total Equity and Debt	21 046 000	19 041 000	3 741 000	1 727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,72 %	7,86 %	77,88 %	37,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,81 %	37,02 %	52,79 %	21,22 %
Current Ratio	8,96	15,68	1,6	3,17
Quick Ratio	8,96	15,68	1,6	3,17
Equity Ratio	0,89	0,94	0,54	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %