NORDIC NURSE AS

9010 TROMSØ

Finances

Share Ownership

Return on Equity

−275 %

Current Ratio

0,71

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 438 000	24 524 000	18 076 000	12 900 000
Net Income	−121 000	1 005 000	−146 000	3 000
Total Assets	7 946 000	6 723 000	3 856 000	2 270 000
Total Equity	44 000	165 000	−110 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 438 000	24 524 000	18 076 000	12 900 000
Expenditure	49 498 000	23 249 000	18 195 000	12 885 000
Operating Profit	−61 000	1 274 000	−120 000	15 000
Financial Income	0	8 000	0	0
Financial Costs	53 000	10 000	29 000	1 000
Financial Balance	−53 000	−2 000	−29 000	−1 000
Earnings Before Tax	−114 000	1 272 000	−149 000	15 000
Tax	7 000	267 000	−3 000	12 000
Net Income	−121 000	1 005 000	−146 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 384 000	332 000	69 000	111 000
Total Current Assets	5 562 000	6 390 000	3 787 000	2 159 000
Total Assets	7 946 000	6 723 000	3 856 000	2 270 000
Total Retained Equity	14 000	135 000	−140 000	6 000
Total Equity	44 000	165 000	−110 000	36 000
Total Long-Term Debt	15 000	11 000	0	3 000
Total Current Debt	7 887 000	6 547 000	3 966 000	2 231 000
Total Equity and Debt	7 946 000	6 723 000	3 856 000	2 270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 435 000	24 521 000	18 067 000	12 900 000
Other Income	3 000	3 000	9 000	0
Revenue	49 438 000	24 524 000	18 076 000	12 900 000
Cost of Goods Sold	0	271 000	226 000	0
Salary Costs	40 227 000	18 859 000	13 656 000	10 303 000
Depreciation	55 000	7 000	3 000	0
Impairment	0	0	0	0
Expenditure	49 498 000	23 249 000	18 195 000	12 885 000
Operating Profit	−61 000	1 274 000	−120 000	15 000
Financial Income	0	8 000	0	0
Financial Costs	53 000	10 000	29 000	1 000
Financial Balance	−53 000	−2 000	−29 000	−1 000
Dividends	0	730 000	0	0
Net Income	−121 000	1 005 000	−146 000	3 000

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	323 000	215 000	0	0
Total Tangible Assets	323 000	215 000	0	0
Total Fiancial Fixed Assets	2 061 000	117 000	69 000	111 000
Total Fixed Assets	2 384 000	332 000	69 000	111 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	696 000	1 954 000	178 000	301 000
Total Current Assets	5 562 000	6 390 000	3 787 000	2 159 000
Total Assets	7 946 000	6 723 000	3 856 000	2 270 000
Total Equity	44 000	165 000	−110 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	11 000	0	3 000
Creditors	553 000	348 000	528 000	82 000
Unpaid Taxes	1 379 000	2 002 000	877 000	468 000
Dividends	0	730 000	0	0
Other Current Debt	5 951 000	3 210 000	2 561 000	1 670 000
Total Current Debt	7 887 000	6 547 000	3 966 000	2 231 000
Total Equity and Debt	7 946 000	6 723 000	3 856 000	2 270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−275 %	609,09 %	132,73 %	8,33 %
Debt-to-Equity Ratio	0,34	0,07	−0	0,08
Operating Profit Margin	−0,12 %	5,19 %	−0,66 %	0,12 %
Current Ratio	0,71	0,98	0,95	0,97
Quick Ratio	0,71	0,98	0,95	0,97
Equity Ratio	0,01	0,02	−0,03	0,02
Gross Profit Margin	100 %	98,89 %	98,75 %	100 %