NORDSTRØM CONSULTING AS

2322 RIDABU

Finances

Return on Equity

−22,85 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	122 000	10 000	0
Net Income	−61 000	1 403 000	6 000	−11 000
Total Assets	278 000	1 514 000	41 000	30 000
Total Equity	267 000	1 328 000	25 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	122 000	10 000	0
Expenditure	110 000	18 000	5 000	11 000
Operating Profit	−61 000	105 000	6 000	−11 000
Financial Income	0	1 320 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 320 000	0	0
Earnings Before Tax	−61 000	1 425 000	6 000	−11 000
Tax	0	22 000	0	0
Net Income	−61 000	1 403 000	6 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	256 000	17 000	0	0
Total Current Assets	22 000	1 496 000	41 000	30 000
Total Assets	278 000	1 514 000	41 000	30 000
Total Retained Equity	237 000	1 298 000	−5 000	−11 000
Total Equity	267 000	1 328 000	25 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 000	186 000	15 000	11 000
Total Equity and Debt	278 000	1 514 000	41 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	122 000	10 000	0
Other Income	0	0	0	0
Revenue	50 000	122 000	10 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 000	0	0	0
Impairment	0	0	0	0
Expenditure	110 000	18 000	5 000	11 000
Operating Profit	−61 000	105 000	6 000	−11 000
Financial Income	0	1 320 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 320 000	0	0
Dividends	1 000 000	100 000	0	0
Net Income	−61 000	1 403 000	6 000	−11 000

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	113 000	0	0	0
Total Tangible Assets	113 000	0	0	0
Total Fiancial Fixed Assets	143 000	17 000	0	0
Total Fixed Assets	256 000	17 000	0	0
Stock	0	0	0	0
Total Investments	0	0	30 000	30 000
Cash, Bank	15 000	0	0	0
Total Current Assets	22 000	1 496 000	41 000	30 000
Total Assets	278 000	1 514 000	41 000	30 000
Total Equity	267 000	1 328 000	25 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	0	0
Unpaid Taxes	0	27 000	0	0
Dividends	1 000 000	100 000	0	0
Other Current Debt	6 000	37 000	15 000	11 000
Total Current Debt	10 000	186 000	15 000	11 000
Total Equity and Debt	278 000	1 514 000	41 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,85 %	105,65 %	24 %	−57,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−122 %	86,07 %	60 %	-
Current Ratio	2,2	8,04	2,73	2,73
Quick Ratio	2,2	8,04	2,73	2,73
Equity Ratio	0,96	0,88	0,61	0,63
Gross Profit Margin	100 %	100 %	100 %	-