NORDANÖ PARTNERS AS

0160 OSLO

Finances

Share Ownership

Return on Equity

−647,85 %

Current Ratio

1,67

Debt-to-Equity Ratio

0,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 398 000	2 960 000	363 000	0
Net Income	−7 068 000	−5 361 000	−6 702 000	−45 000
Total Assets	4 329 000	4 225 000	3 188 000	1 061 000
Total Equity	1 091 000	223 000	583 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 398 000	2 960 000	363 000	0
Expenditure	11 436 000	8 308 000	7 060 000	45 000
Operating Profit	−7 039 000	−5 347 000	−6 697 000	−45 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	31 000	14 000	5 000	0
Financial Balance	−30 000	−13 000	−4 000	0
Earnings Before Tax	−7 068 000	−5 361 000	−6 702 000	−45 000
Tax	0	0	0	0
Net Income	−7 068 000	−5 361 000	−6 702 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	632 000	673 000	0
Total Current Assets	3 864 000	3 592 000	2 515 000	1 061 000
Total Assets	4 329 000	4 225 000	3 188 000	1 061 000
Total Retained Equity	−19 175 000	−12 107 000	−6 747 000	−45 000
Total Equity	1 091 000	223 000	583 000	485 000
Total Long-Term Debt	930 000	2 937 000	505 000	500 000
Total Current Debt	2 308 000	1 065 000	2 099 000	76 000
Total Equity and Debt	4 329 000	4 225 000	3 188 000	1 061 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 174 000	2 820 000	250 000	0
Other Income	224 000	141 000	113 000	0
Revenue	4 398 000	2 960 000	363 000	0
Cost of Goods Sold	446 000	585 000	646 000	0
Salary Costs	5 485 000	4 423 000	3 587 000	0
Depreciation	168 000	156 000	93 000	0
Impairment	0	0	0	0
Expenditure	11 436 000	8 308 000	7 060 000	45 000
Operating Profit	−7 039 000	−5 347 000	−6 697 000	−45 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	31 000	14 000	5 000	0
Financial Balance	−30 000	−13 000	−4 000	0
Dividends	0	0	0	0
Net Income	−7 068 000	−5 361 000	−6 702 000	−45 000

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	464 000	632 000	673 000	0
Total Tangible Assets	464 000	632 000	673 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	464 000	632 000	673 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 181 000	3 454 000	2 232 000	988 000
Total Current Assets	3 864 000	3 592 000	2 515 000	1 061 000
Total Assets	4 329 000	4 225 000	3 188 000	1 061 000
Total Equity	1 091 000	223 000	583 000	485 000
Short-Term Group Debt	8 000	0	469 000	0
Total Long-Term Debt	930 000	2 937 000	505 000	500 000
Creditors	178 000	240 000	1 072 000	76 000
Unpaid Taxes	933 000	263 000	172 000	0
Dividends	0	0	0	0
Other Current Debt	1 189 000	562 000	386 000	0
Total Current Debt	2 308 000	1 065 000	2 099 000	76 000
Total Equity and Debt	4 329 000	4 225 000	3 188 000	1 061 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−647,85 %	−2 404,04 %	−1 149,57 %	−9,28 %
Debt-to-Equity Ratio	0,85	13,17	0,87	1,03
Operating Profit Margin	−160,05 %	−180,64 %	−1 844,9 %	-
Current Ratio	1,67	3,37	1,2	13,96
Quick Ratio	1,67	3,37	1,2	13,96
Equity Ratio	0,25	0,05	0,18	0,46
Gross Profit Margin	89,86 %	80,24 %	−77,96 %	-