NORDGÅRD-MELANDER AS

9021 TROMSDALEN

Finances

Share Ownership

Return on Equity

193,33 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	702 000	557 000	616 000	173 000
Net Income	58 000	−57 000	−8 000	13 000
Total Assets	72 000	44 000	96 000	79 000
Total Equity	30 000	−28 000	29 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	702 000	557 000	616 000	173 000
Expenditure	626 000	630 000	626 000	158 000
Operating Profit	75 000	−73 000	−10 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	75 000	−73 000	−10 000	14 000
Tax	17 000	−16 000	−2 000	2 000
Net Income	58 000	−57 000	−8 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	18 000	2 000	0
Total Current Assets	71 000	26 000	94 000	79 000
Total Assets	72 000	44 000	96 000	79 000
Total Retained Equity	5 000	−53 000	5 000	13 000
Total Equity	30 000	−28 000	29 000	37 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	42 000	72 000	67 000	42 000
Total Equity and Debt	72 000	44 000	96 000	79 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	702 000	557 000	616 000	173 000
Revenue	702 000	557 000	616 000	173 000
Cost of Goods Sold	0	0	0	0
Salary Costs	515 000	518 000	479 000	119 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	626 000	630 000	626 000	158 000
Operating Profit	75 000	−73 000	−10 000	14 000
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	58 000	−57 000	−8 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	18 000	2 000	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	1 000	18 000	2 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	45 000	83 000	53 000
Total Current Assets	71 000	26 000	94 000	79 000
Total Assets	72 000	44 000	96 000	79 000
Total Equity	30 000	−28 000	29 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−56 000	1 000	−7 000	2 000
Unpaid Taxes	41 000	23 000	24 000	27 000
Dividends	0	0	0	0
Other Current Debt	58 000	49 000	51 000	11 000
Total Current Debt	42 000	72 000	67 000	42 000
Total Equity and Debt	72 000	44 000	96 000	79 000

Financial indicators	2022	2021	2020	2019
Return on Equity	193,33 %	203,57 %	−27,59 %	35,14 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	10,68 %	−13,11 %	−1,62 %	8,09 %
Current Ratio	1,69	0,36	1,4	1,88
Quick Ratio	1,69	0,36	1,4	1,88
Equity Ratio	0,42	−0,64	0,3	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %