NORDIC CARPENTERS AS

9040 NORDKJOSBOTN

Finances

Share Ownership

Return on Equity

101,29 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 421 000	3 113 000	2 315 000	3 815 000
Net Income	1 017 000	288 000	244 000	457 000
Total Assets	3 228 000	2 065 000	1 367 000	1 582 000
Total Equity	1 004 000	487 000	500 000	505 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 421 000	3 113 000	2 315 000	3 815 000
Expenditure	7 063 000	2 723 000	1 980 000	3 204 000
Operating Profit	1 357 000	390 000	334 000	611 000
Financial Income	2 000	1 000	2 000	1 000
Financial Costs	36 000	18 000	17 000	9 000
Financial Balance	−34 000	−17 000	−15 000	−8 000
Earnings Before Tax	1 323 000	374 000	319 000	603 000
Tax	306 000	86 000	74 000	146 000
Net Income	1 017 000	288 000	244 000	457 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	329 000	438 000	225 000	301 000
Total Current Assets	2 898 000	1 627 000	1 142 000	1 281 000
Total Assets	3 228 000	2 065 000	1 367 000	1 582 000
Total Retained Equity	974 000	457 000	470 000	475 000
Total Equity	1 004 000	487 000	500 000	505 000
Total Long-Term Debt	335 000	440 000	183 000	242 000
Total Current Debt	1 889 000	1 137 000	684 000	835 000
Total Equity and Debt	3 228 000	2 065 000	1 367 000	1 582 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 421 000	3 113 000	2 315 000	3 815 000
Other Income	0	0	0	0
Revenue	8 421 000	3 113 000	2 315 000	3 815 000
Cost of Goods Sold	336 000	102 000	106 000	408 000
Salary Costs	4 230 000	1 684 000	1 300 000	1 745 000
Depreciation	132 000	102 000	76 000	53 000
Impairment	0	0	0	0
Expenditure	7 063 000	2 723 000	1 980 000	3 204 000
Operating Profit	1 357 000	390 000	334 000	611 000
Financial Income	2 000	1 000	2 000	1 000
Financial Costs	36 000	18 000	17 000	9 000
Financial Balance	−34 000	−17 000	−15 000	−8 000
Dividends	500 000	300 000	250 000	250 000
Net Income	1 017 000	288 000	244 000	457 000

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	300 000	432 000	225 000	301 000
Total Tangible Assets	300 000	432 000	225 000	301 000
Total Fiancial Fixed Assets	30 000	6 000	0	0
Total Fixed Assets	329 000	438 000	225 000	301 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 699 000	924 000	1 006 000	865 000
Total Current Assets	2 898 000	1 627 000	1 142 000	1 281 000
Total Assets	3 228 000	2 065 000	1 367 000	1 582 000
Total Equity	1 004 000	487 000	500 000	505 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	335 000	440 000	183 000	242 000
Creditors	34 000	104 000	−70 000	62 000
Unpaid Taxes	679 000	483 000	183 000	188 000
Dividends	500 000	300 000	250 000	250 000
Other Current Debt	561 000	169 000	243 000	197 000
Total Current Debt	1 889 000	1 137 000	684 000	835 000
Total Equity and Debt	3 228 000	2 065 000	1 367 000	1 582 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,29 %	59,14 %	48,8 %	90,5 %
Debt-to-Equity Ratio	0,33	0,9	0,37	0,48
Operating Profit Margin	16,11 %	12,53 %	14,43 %	16,02 %
Current Ratio	1,53	1,43	1,67	1,53
Quick Ratio	1,53	1,43	1,67	1,53
Equity Ratio	0,31	0,24	0,37	0,32
Gross Profit Margin	96,01 %	96,72 %	95,42 %	89,31 %