NORMIS BYGG AS

5355 KNARREVIK

Finances

Share Ownership

Return on Equity

−44,19 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 589 000	858 000	516 000	188 000
Net Income	−19 000	21 000	−18 000	48 000
Total Assets	285 000	241 000	182 000	87 000
Total Equity	43 000	62 000	41 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 589 000	858 000	516 000	188 000
Expenditure	1 590 000	827 000	534 000	133 000
Operating Profit	−1 000	32 000	−18 000	55 000
Financial Income	0	0	0	0
Financial Costs	19 000	4 000	1 000	0
Financial Balance	−19 000	−4 000	−1 000	0
Earnings Before Tax	−19 000	27 000	−20 000	55 000
Tax	0	6 000	−1 000	7 000
Net Income	−19 000	21 000	−18 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	0	0	0
Total Current Assets	267 000	241 000	182 000	87 000
Total Assets	285 000	241 000	182 000	87 000
Total Retained Equity	18 000	38 000	17 000	35 000
Total Equity	43 000	62 000	41 000	59 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	242 000	179 000	141 000	27 000
Total Equity and Debt	285 000	241 000	182 000	87 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 589 000	851 000	516 000	188 000
Other Income	0	8 000	0	0
Revenue	1 589 000	858 000	516 000	188 000
Cost of Goods Sold	442 000	286 000	218 000	72 000
Salary Costs	895 000	396 000	171 000	0
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 590 000	827 000	534 000	133 000
Operating Profit	−1 000	32 000	−18 000	55 000
Financial Income	0	0	0	0
Financial Costs	19 000	4 000	1 000	0
Financial Balance	−19 000	−4 000	−1 000	0
Dividends	0	0	0	0
Net Income	−19 000	21 000	−18 000	48 000

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	17 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	0	0	0
Stock	0	69 000	137 000	0
Total Investments	0	0	0	0
Cash, Bank	54 000	5 000	43 000	1 000
Total Current Assets	267 000	241 000	182 000	87 000
Total Assets	285 000	241 000	182 000	87 000
Total Equity	43 000	62 000	41 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	17 000	13 000	7 000
Unpaid Taxes	159 000	120 000	82 000	12 000
Dividends	0	0	0	0
Other Current Debt	78 000	37 000	45 000	0
Total Current Debt	242 000	179 000	141 000	27 000
Total Equity and Debt	285 000	241 000	182 000	87 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−44,19 %	33,87 %	−43,9 %	81,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,06 %	3,73 %	−3,49 %	29,26 %
Current Ratio	1,1	1,35	1,29	3,22
Quick Ratio	1,1	2,19	45,5	3,22
Equity Ratio	0,15	0,26	0,23	0,68
Gross Profit Margin	72,18 %	66,67 %	57,75 %	61,7 %