TOTAL NORD KONSTRUKT AS

2133 GARDVIK

Finances

Share Ownership

Return on Equity

464,86 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	748 000	483 000	172 000	0
Net Income	688 000	−311 000	−259 000	0
Total Assets	501 000	1 000	65 000	30 000
Total Equity	148 000	−540 000	−229 000	30 000

Income (NOK)	2022	2021	2020
Revenue	748 000	483 000	172 000
Expenditure	24 000	795 000	431 000
Operating Profit	724 000	−311 000	−259 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	724 000	−311 000	−259 000
Tax	35 000	0	0
Net Income	688 000	−311 000	−259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	501 000	1 000	65 000	30 000
Total Assets	501 000	1 000	65 000	30 000
Total Retained Equity	118 000	−570 000	−259 000	0
Total Equity	148 000	−540 000	−229 000	30 000
Total Long-Term Debt	8 000	64 000	30 000	0
Total Current Debt	346 000	478 000	264 000	0
Total Equity and Debt	501 000	1 000	65 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	748 000	483 000	172 000
Other Income	0	0	0
Revenue	748 000	483 000	172 000
Cost of Goods Sold	0	0	0
Salary Costs	0	762 000	426 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	24 000	795 000	431 000
Operating Profit	724 000	−311 000	−259 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	688 000	−311 000	−259 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	271 000	1 000	50 000	30 000
Total Current Assets	501 000	1 000	65 000	30 000
Total Assets	501 000	1 000	65 000	30 000
Total Equity	148 000	−540 000	−229 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	64 000	30 000	0
Creditors	4 000	0	1 000	0
Unpaid Taxes	196 000	124 000	89 000	0
Dividends	0	0	0	0
Other Current Debt	110 000	354 000	174 000	0
Total Current Debt	346 000	478 000	264 000	0
Total Equity and Debt	501 000	1 000	65 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	464,86 %	57,59 %	113,1 %	0 %
Debt-to-Equity Ratio	0,05	−0,12	−0,13	0
Operating Profit Margin	96,79 %	−64,39 %	−150,58 %	-
Current Ratio	1,45	0	0,25	-
Quick Ratio	1,45	0	0,25	-
Equity Ratio	0,3	−540	−3,52	1
Gross Profit Margin	100 %	100 %	100 %	-