NORDVILLA AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

5 740 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	972 000	116 000	870 000	442 000
Net Income	287 000	−220 000	80 000	−150 000
Total Assets	133 000	21 000	106 000	59 000
Total Equity	5 000	−282 000	−62 000	−142 000

Income (NOK)	2022	2021	2020	2019
Revenue	972 000	116 000	870 000	442 000
Expenditure	685 000	337 000	791 000	592 000
Operating Profit	287 000	−220 000	80 000	−150 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	287 000	−220 000	80 000	−150 000
Tax	0	0	0	0
Net Income	287 000	−220 000	80 000	−150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	133 000	21 000	106 000	59 000
Total Assets	133 000	21 000	106 000	59 000
Total Retained Equity	−20 000	−306 000	−86 000	−166 000
Total Equity	5 000	−282 000	−62 000	−142 000
Total Long-Term Debt	15 000	275 000	75 000	120 000
Total Current Debt	114 000	28 000	93 000	81 000
Total Equity and Debt	133 000	21 000	106 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	105 000	0	96 000
Other Income	972 000	12 000	870 000	346 000
Revenue	972 000	116 000	870 000	442 000
Cost of Goods Sold	0	0	0	0
Salary Costs	482 000	180 000	630 000	354 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	685 000	337 000	791 000	592 000
Operating Profit	287 000	−220 000	80 000	−150 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	287 000	−220 000	80 000	−150 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	20 000	103 000	57 000
Total Current Assets	133 000	21 000	106 000	59 000
Total Assets	133 000	21 000	106 000	59 000
Total Equity	5 000	−282 000	−62 000	−142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	275 000	75 000	120 000
Creditors	20 000	5 000	8 000	9 000
Unpaid Taxes	48 000	6 000	22 000	29 000
Dividends	0	0	0	0
Other Current Debt	46 000	17 000	63 000	43 000
Total Current Debt	114 000	28 000	93 000	81 000
Total Equity and Debt	133 000	21 000	106 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5 740 %	78,01 %	−129,03 %	105,63 %
Debt-to-Equity Ratio	3	−0,98	−1,21	−0,85
Operating Profit Margin	29,53 %	−189,66 %	9,2 %	−33,94 %
Current Ratio	1,17	0,75	1,14	0,73
Quick Ratio	1,17	0,75	1,14	0,73
Equity Ratio	0,04	−13,43	−0,58	−2,41
Gross Profit Margin	100 %	100 %	100 %	100 %