NORDIC TRACKER AS

2500 TYNSET

Finances

Share Ownership

Return on Equity

25,64 %

Current Ratio

4,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 129 000	1 085 000	440 000	324 000
Net Income	90 000	99 000	49 000	60 000
Total Assets	448 000	364 000	201 000	144 000
Total Equity	351 000	262 000	163 000	113 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 129 000	1 085 000	440 000	324 000
Expenditure	1 014 000	941 000	380 000	248 000
Operating Profit	115 000	144 000	60 000	76 000
Financial Income	1 000	4 000	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	3 000	0	1 000
Earnings Before Tax	115 000	147 000	60 000	77 000
Tax	26 000	48 000	11 000	17 000
Net Income	90 000	99 000	49 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	448 000	364 000	201 000	144 000
Total Assets	448 000	364 000	201 000	144 000
Total Retained Equity	298 000	208 000	109 000	60 000
Total Equity	351 000	262 000	163 000	113 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	97 000	102 000	39 000	31 000
Total Equity and Debt	448 000	364 000	201 000	144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 129 000	1 084 000	440 000	324 000
Other Income	0	0	0	0
Revenue	1 129 000	1 085 000	440 000	324 000
Cost of Goods Sold	651 000	738 000	209 000	72 000
Salary Costs	157 000	81 000	7 000	30 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 014 000	941 000	380 000	248 000
Operating Profit	115 000	144 000	60 000	76 000
Financial Income	1 000	4 000	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	3 000	0	1 000
Dividends	0	0	0	0
Net Income	90 000	99 000	49 000	60 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	73 000	78 000	0	0
Total Investments	0	0	0	0
Cash, Bank	264 000	263 000	161 000	87 000
Total Current Assets	448 000	364 000	201 000	144 000
Total Assets	448 000	364 000	201 000	144 000
Total Equity	351 000	262 000	163 000	113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	0	0	2 000
Unpaid Taxes	6 000	45 000	24 000	9 000
Dividends	0	0	0	0
Other Current Debt	15 000	12 000	4 000	3 000
Total Current Debt	97 000	102 000	39 000	31 000
Total Equity and Debt	448 000	364 000	201 000	144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,64 %	37,79 %	30,06 %	53,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,19 %	13,27 %	13,64 %	23,46 %
Current Ratio	4,62	3,57	5,15	4,65
Quick Ratio	18,67	15,17	5,15	4,65
Equity Ratio	0,78	0,72	0,81	0,78
Gross Profit Margin	42,34 %	31,98 %	52,5 %	77,78 %