NORDIC FAM AS

3282 KVELDE

Finances

Return on Equity

59,06 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 974 000	4 917 000	1 452 000	0
Net Income	88 000	441 000	−410 000	0
Total Assets	3 970 000	2 792 000	581 000	30 000
Total Equity	149 000	61 000	−380 000	30 000

Income (NOK)	2022	2021	2020
Revenue	5 974 000	4 917 000	1 452 000
Expenditure	5 853 000	4 467 000	1 862 000
Operating Profit	120 000	450 000	−410 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	120 000	450 000	−410 000
Tax	33 000	9 000	0
Net Income	88 000	441 000	−410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	417 000	260 000	0	0
Total Current Assets	3 554 000	2 532 000	581 000	30 000
Total Assets	3 970 000	2 792 000	581 000	30 000
Total Retained Equity	119 000	31 000	−410 000	0
Total Equity	149 000	61 000	−380 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 821 000	2 731 000	961 000	0
Total Equity and Debt	3 970 000	2 792 000	581 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 974 000	4 917 000	1 452 000
Other Income	0	0	0
Revenue	5 974 000	4 917 000	1 452 000
Cost of Goods Sold	1 161 000	648 000	0
Salary Costs	2 700 000	2 753 000	1 606 000
Depreciation	77 000	40 000	0
Impairment	16 000	0	0
Expenditure	5 853 000	4 467 000	1 862 000
Operating Profit	120 000	450 000	−410 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	88 000	441 000	−410 000

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	147 000	187 000	0	0
Fixtures	90 000	74 000	0	0
Total Tangible Assets	237 000	260 000	0	0
Total Fiancial Fixed Assets	180 000	0	0	0
Total Fixed Assets	417 000	260 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 554 000	2 532 000	581 000	30 000
Total Current Assets	3 554 000	2 532 000	581 000	30 000
Total Assets	3 970 000	2 792 000	581 000	30 000
Total Equity	149 000	61 000	−380 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	173 000	10 000	0	0
Unpaid Taxes	2 979 000	2 321 000	813 000	0
Dividends	0	0	0	0
Other Current Debt	633 000	391 000	148 000	0
Total Current Debt	3 821 000	2 731 000	961 000	0
Total Equity and Debt	3 970 000	2 792 000	581 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,06 %	722,95 %	107,89 %	0 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	2,01 %	9,15 %	−28,24 %	-
Current Ratio	0,93	0,93	0,6	-
Quick Ratio	0,93	0,93	0,6	-
Equity Ratio	0,04	0,02	−0,65	1
Gross Profit Margin	80,57 %	86,82 %	100 %	-