NORDTROMS GULV OG MALERSERVICE AS

9180 SKJERVØY

Finances

Share Ownership

Return on Equity

25,81 %

Current Ratio

5,26

Debt-to-Equity Ratio

6,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	623 000	1 005 000	956 000	483 000
Net Income	8 000	−46 000	24 000	−9 000
Total Assets	272 000	203 000	154 000	0
Total Equity	31 000	23 000	69 000	62 000

Income (NOK)	2022	2021	2020	2019
Revenue	623 000	1 005 000	956 000	483 000
Expenditure	616 000	1 051 000	927 000	493 000
Operating Profit	8 000	−46 000	29 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	8 000	−46 000	29 000	−9 000
Tax	0	0	5 000	0
Net Income	8 000	−46 000	24 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	91 000	17 000	0
Total Current Assets	200 000	113 000	137 000	0
Total Assets	272 000	203 000	154 000	0
Total Retained Equity	6 000	−1 000	44 000	0
Total Equity	31 000	23 000	69 000	62 000
Total Long-Term Debt	203 000	103 000	0	0
Total Current Debt	38 000	77 000	85 000	−62 000
Total Equity and Debt	272 000	203 000	154 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	626 000	1 005 000	956 000	483 000
Other Income	−3 000	0	0	0
Revenue	623 000	1 005 000	956 000	483 000
Cost of Goods Sold	11 000	93 000	171 000	88 000
Salary Costs	312 000	692 000	571 000	188 000
Depreciation	19 000	27 000	4 000	0
Impairment	0	0	0	0
Expenditure	616 000	1 051 000	927 000	493 000
Operating Profit	8 000	−46 000	29 000	−9 000
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	8 000	−46 000	24 000	−9 000

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	72 000	91 000	17 000	0
Total Tangible Assets	72 000	91 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 000	91 000	17 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	108 000	137 000	0
Total Current Assets	200 000	113 000	137 000	0
Total Assets	272 000	203 000	154 000	0
Total Equity	31 000	23 000	69 000	62 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	203 000	103 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	20 000	0
Dividends	0	0	0	0
Other Current Debt	38 000	77 000	60 000	−62 000
Total Current Debt	38 000	77 000	85 000	−62 000
Total Equity and Debt	272 000	203 000	154 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	25,81 %	−200 %	34,78 %	−14,52 %
Debt-to-Equity Ratio	6,55	4,48	0	0
Operating Profit Margin	1,28 %	−4,58 %	3,03 %	−1,86 %
Current Ratio	5,26	1,47	1,61	−0
Quick Ratio	5,26	1,47	1,61	−0
Equity Ratio	0,11	0,11	0,45	-
Gross Profit Margin	98,23 %	90,75 %	82,11 %	81,78 %