NORDSTRAND TOTALENTREPRENØR AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

88,03 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 531 000	5 547 000	3 087 000	2 659 000
Net Income	412 000	299 000	181 000	238 000
Total Assets	2 177 000	1 314 000	967 000	831 000
Total Equity	468 000	357 000	458 000	407 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 531 000	5 547 000	3 087 000	2 659 000
Expenditure	5 999 000	5 162 000	2 852 000	2 354 000
Operating Profit	533 000	386 000	235 000	305 000
Financial Income	0	−2 000	0	0
Financial Costs	5 000	2 000	3 000	0
Financial Balance	−5 000	−4 000	−3 000	0
Earnings Before Tax	528 000	383 000	232 000	305 000
Tax	116 000	84 000	51 000	67 000
Net Income	412 000	299 000	181 000	238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	249 000	316 000	257 000	220 000
Total Current Assets	1 928 000	999 000	710 000	611 000
Total Assets	2 177 000	1 314 000	967 000	831 000
Total Retained Equity	444 000	332 000	433 000	382 000
Total Equity	468 000	357 000	458 000	407 000
Total Long-Term Debt	0	5 000	6 000	6 000
Total Current Debt	1 708 000	952 000	504 000	418 000
Total Equity and Debt	2 177 000	1 314 000	967 000	831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 531 000	5 547 000	3 087 000	2 659 000
Other Income	0	0	0	0
Revenue	6 531 000	5 547 000	3 087 000	2 659 000
Cost of Goods Sold	1 581 000	1 685 000	704 000	714 000
Salary Costs	2 734 000	2 657 000	1 473 000	1 190 000
Depreciation	96 000	84 000	72 000	38 000
Impairment	0	0	0	0
Expenditure	5 999 000	5 162 000	2 852 000	2 354 000
Operating Profit	533 000	386 000	235 000	305 000
Financial Income	0	−2 000	0	0
Financial Costs	5 000	2 000	3 000	0
Financial Balance	−5 000	−4 000	−3 000	0
Dividends	300 000	400 000	0	0
Net Income	412 000	299 000	181 000	238 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	192 000	288 000	251 000	220 000
Total Tangible Assets	192 000	288 000	251 000	220 000
Total Fiancial Fixed Assets	0	28 000	6 000	0
Total Fixed Assets	249 000	316 000	257 000	220 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 016 000	662 000	543 000	550 000
Total Current Assets	1 928 000	999 000	710 000	611 000
Total Assets	2 177 000	1 314 000	967 000	831 000
Total Equity	468 000	357 000	458 000	407 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	5 000	6 000	6 000
Creditors	11 000	9 000	24 000	51 000
Unpaid Taxes	598 000	452 000	293 000	186 000
Dividends	300 000	400 000	0	0
Other Current Debt	922 000	407 000	136 000	120 000
Total Current Debt	1 708 000	952 000	504 000	418 000
Total Equity and Debt	2 177 000	1 314 000	967 000	831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,03 %	83,75 %	39,52 %	58,48 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	8,16 %	6,96 %	7,61 %	11,47 %
Current Ratio	1,13	1,05	1,41	1,46
Quick Ratio	1,13	1,05	1,41	1,46
Equity Ratio	0,21	0,27	0,47	0,49
Gross Profit Margin	75,79 %	69,62 %	77,19 %	73,15 %