NORDBERG OPTIKK AS

2830 RAUFOSS

Finances

Share Ownership

Return on Equity

1 560 %

Current Ratio

1,16

Debt-to-Equity Ratio

11,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 592 000	3 908 000	3 445 000	599 000
Net Income	468 000	350 000	359 000	−52 000
Total Assets	1 510 000	1 615 000	2 070 000	2 113 000
Total Equity	30 000	36 000	37 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 592 000	3 908 000	3 445 000	599 000
Expenditure	3 972 000	3 430 000	2 921 000	646 000
Operating Profit	620 000	479 000	524 000	−48 000
Financial Income	0	0	1 000	1 000
Financial Costs	20 000	31 000	65 000	21 000
Financial Balance	−20 000	−31 000	−64 000	−20 000
Earnings Before Tax	600 000	448 000	460 000	−68 000
Tax	132 000	99 000	101 000	−16 000
Net Income	468 000	350 000	359 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	176 000	293 000	410 000	492 000
Total Current Assets	1 334 000	1 322 000	1 660 000	1 621 000
Total Assets	1 510 000	1 615 000	2 070 000	2 113 000
Total Retained Equity	0	6 000	7 000	−52 000
Total Equity	30 000	36 000	37 000	−28 000
Total Long-Term Debt	333 000	378 000	1 357 000	1 468 000
Total Current Debt	1 147 000	1 201 000	677 000	673 000
Total Equity and Debt	1 510 000	1 615 000	2 070 000	2 113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 592 000	3 908 000	3 445 000	599 000
Other Income	0	0	0	0
Revenue	4 592 000	3 908 000	3 445 000	599 000
Cost of Goods Sold	2 026 000	1 644 000	1 488 000	294 000
Salary Costs	1 431 000	1 349 000	1 002 000	216 000
Depreciation	117 000	117 000	92 000	22 000
Impairment	0	0	0	0
Expenditure	3 972 000	3 430 000	2 921 000	646 000
Operating Profit	620 000	479 000	524 000	−48 000
Financial Income	0	0	1 000	1 000
Financial Costs	20 000	31 000	65 000	21 000
Financial Balance	−20 000	−31 000	−64 000	−20 000
Dividends	474 000	350 000	300 000	0
Net Income	468 000	350 000	359 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	176 000	293 000	410 000	476 000
Total Tangible Assets	176 000	293 000	410 000	476 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	176 000	293 000	410 000	492 000
Stock	354 000	395 000	319 000	259 000
Total Investments	0	0	0	0
Cash, Bank	939 000	868 000	1 318 000	1 283 000
Total Current Assets	1 334 000	1 322 000	1 660 000	1 621 000
Total Assets	1 510 000	1 615 000	2 070 000	2 113 000
Total Equity	30 000	36 000	37 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	333 000	378 000	1 357 000	1 468 000
Creditors	202 000	456 000	94 000	443 000
Unpaid Taxes	205 000	168 000	123 000	46 000
Dividends	474 000	350 000	300 000	0
Other Current Debt	128 000	126 000	86 000	184 000
Total Current Debt	1 147 000	1 201 000	677 000	673 000
Total Equity and Debt	1 510 000	1 615 000	2 070 000	2 113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 560 %	972,22 %	970,27 %	185,71 %
Debt-to-Equity Ratio	11,1	10,5	36,68	−52,43
Operating Profit Margin	13,5 %	12,26 %	15,21 %	−8,01 %
Current Ratio	1,16	1,1	2,45	2,41
Quick Ratio	1,68	1,64	4,64	3,92
Equity Ratio	0,02	0,02	0,02	−0,01
Gross Profit Margin	55,88 %	57,93 %	56,81 %	50,92 %