NORDIC SOLUTION AS

2323 INGEBERG

Finances

Share Ownership

Return on Equity

101,92 %

Current Ratio

3,25

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	65 000	0	0	0
Net Income	53 000	−2 000	−6 000	−12 000
Total Assets	83 000	23 000	26 000	23 000
Total Equity	52 000	−1 000	0	6 000

Income (NOK)	2022	2021	2020	2019
Revenue	65 000	0	0	0
Expenditure	2 000	2 000	6 000	12 000
Operating Profit	63 000	−2 000	−6 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	63 000	−2 000	−6 000	−12 000
Tax	10 000	0	0	0
Net Income	53 000	−2 000	−6 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	18 000	18 000	18 000
Total Current Assets	65 000	6 000	8 000	5 000
Total Assets	83 000	23 000	26 000	23 000
Total Retained Equity	34 000	−19 000	−18 000	−12 000
Total Equity	52 000	−1 000	0	6 000
Total Long-Term Debt	10 000	10 000	10 000	10 000
Total Current Debt	20 000	15 000	16 000	6 000
Total Equity and Debt	83 000	23 000	26 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 000	0	0	0
Other Income	0	0	0	0
Revenue	65 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 000	2 000	6 000	12 000
Operating Profit	63 000	−2 000	−6 000	−12 000
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	53 000	−2 000	−6 000	−12 000

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	18 000	18 000	18 000	18 000
Total Fixed Assets	18 000	18 000	18 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	6 000	8 000	5 000
Total Current Assets	65 000	6 000	8 000	5 000
Total Assets	83 000	23 000	26 000	23 000
Total Equity	52 000	−1 000	0	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	10 000	10 000	10 000
Creditors	1 000	1 000	3 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	13 000	13 000	6 000
Total Current Debt	20 000	15 000	16 000	6 000
Total Equity and Debt	83 000	23 000	26 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,92 %	200 %	-	−200 %
Debt-to-Equity Ratio	0,19	−10	-	1,67
Operating Profit Margin	96,92 %	-	-	-
Current Ratio	3,25	0,4	0,5	0,83
Quick Ratio	3,25	0,4	0,5	0,83
Equity Ratio	0,63	−0,04	0	0,26
Gross Profit Margin	100 %	-	-	-