NORDISK LANDSKAP AS

0668 OSLO

Finances

Share Ownership

Return on Equity

8,84 %

Current Ratio

0,81

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 605 000	8 842 000	6 887 000	3 660 000
Net Income	172 000	294 000	1 283 000	204 000
Total Assets	5 202 000	3 524 000	2 906 000	860 000
Total Equity	1 945 000	1 920 000	1 625 000	342 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 605 000	8 842 000	6 887 000	3 660 000
Expenditure	12 313 000	8 431 000	5 252 000	3 389 000
Operating Profit	292 000	411 000	1 635 000	271 000
Financial Income	16 000	13 000	17 000	1 000
Financial Costs	87 000	47 000	6 000	10 000
Financial Balance	−71 000	−34 000	11 000	−9 000
Earnings Before Tax	221 000	378 000	1 645 000	262 000
Tax	49 000	83 000	362 000	58 000
Net Income	172 000	294 000	1 283 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 878 000	2 711 000	2 045 000	488 000
Total Current Assets	1 324 000	814 000	862 000	372 000
Total Assets	5 202 000	3 524 000	2 906 000	860 000
Total Retained Equity	1 915 000	1 890 000	1 595 000	321 000
Total Equity	1 945 000	1 920 000	1 625 000	342 000
Total Long-Term Debt	1 627 000	1 057 000	92 000	123 000
Total Current Debt	1 629 000	547 000	1 189 000	395 000
Total Equity and Debt	5 202 000	3 524 000	2 906 000	860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 599 000	8 842 000	6 887 000	3 660 000
Other Income	6 000	0	0	0
Revenue	12 605 000	8 842 000	6 887 000	3 660 000
Cost of Goods Sold	4 282 000	3 195 000	1 930 000	1 033 000
Salary Costs	4 424 000	2 975 000	1 896 000	1 528 000
Depreciation	775 000	423 000	144 000	65 000
Impairment	0	0	0	0
Expenditure	12 313 000	8 431 000	5 252 000	3 389 000
Operating Profit	292 000	411 000	1 635 000	271 000
Financial Income	16 000	13 000	17 000	1 000
Financial Costs	87 000	47 000	6 000	10 000
Financial Balance	−71 000	−34 000	11 000	−9 000
Dividends	0	0	0	0
Net Income	172 000	294 000	1 283 000	204 000

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	604 000	695 000	427 000	206 000
Fixtures	2 399 000	1 129 000	492 000	82 000
Total Tangible Assets	3 003 000	1 823 000	919 000	288 000
Total Fiancial Fixed Assets	874 000	887 000	1 126 000	200 000
Total Fixed Assets	3 878 000	2 711 000	2 045 000	488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 077 000	442 000	615 000	294 000
Total Current Assets	1 324 000	814 000	862 000	372 000
Total Assets	5 202 000	3 524 000	2 906 000	860 000
Total Equity	1 945 000	1 920 000	1 625 000	342 000
Short-Term Group Debt	188 000	0	0	0
Total Long-Term Debt	1 627 000	1 057 000	92 000	123 000
Creditors	493 000	73 000	278 000	88 000
Unpaid Taxes	486 000	149 000	365 000	110 000
Dividends	0	0	0	0
Other Current Debt	462 000	262 000	210 000	140 000
Total Current Debt	1 629 000	547 000	1 189 000	395 000
Total Equity and Debt	5 202 000	3 524 000	2 906 000	860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,84 %	15,31 %	78,95 %	59,65 %
Debt-to-Equity Ratio	0,84	0,55	0,06	0,36
Operating Profit Margin	2,32 %	4,65 %	23,74 %	7,4 %
Current Ratio	0,81	1,49	0,72	0,94
Quick Ratio	0,81	1,49	0,72	0,94
Equity Ratio	0,37	0,54	0,56	0,4
Gross Profit Margin	66,03 %	63,87 %	71,98 %	71,78 %