NORDSTAD BIL & SERVICETEKNIKK AS

7660 VUKU

Finances

Share Ownership

Return on Equity

200 %

Current Ratio

0,67

Debt-to-Equity Ratio

−1,53

Key figures (NOK)	2022	2021	2020
Revenue	719 000	1 109 000	693 000
Net Income	−254 000	14 000	113 000
Total Assets	229 000	379 000	333 000
Total Equity	−127 000	128 000	173 000

Income (NOK)	2022	2021	2020
Revenue	719 000	1 109 000	693 000
Expenditure	1 041 000	1 089 000	548 000
Operating Profit	−322 000	20 000	144 000
Financial Income	0	0	0
Financial Costs	4 000	2 000	1 000
Financial Balance	−4 000	−2 000	−1 000
Earnings Before Tax	−326 000	18 000	144 000
Tax	−72 000	4 000	30 000
Net Income	−254 000	14 000	113 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	120 000	72 000	90 000
Total Current Assets	108 000	307 000	243 000
Total Assets	229 000	379 000	333 000
Total Retained Equity	−187 000	68 000	113 000
Total Equity	−127 000	128 000	173 000
Total Long-Term Debt	194 000	5 000	6 000
Total Current Debt	161 000	246 000	153 000
Total Equity and Debt	229 000	379 000	333 000

Cash flow (NOK)	2022	2021	2020
Sales Income	719 000	1 109 000	693 000
Other Income	0	0	0
Revenue	719 000	1 109 000	693 000
Cost of Goods Sold	357 000	372 000	264 000
Salary Costs	394 000	494 000	161 000
Depreciation	18 000	18 000	0
Impairment	0	0	0
Expenditure	1 041 000	1 089 000	548 000
Operating Profit	−322 000	20 000	144 000
Financial Income	0	0	0
Financial Costs	4 000	2 000	1 000
Financial Balance	−4 000	−2 000	−1 000
Dividends	0	60 000	0
Net Income	−254 000	14 000	113 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	66 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	54 000	72 000	90 000
Total Tangible Assets	54 000	72 000	90 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	120 000	72 000	90 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	28 000	79 000	125 000
Total Current Assets	108 000	307 000	243 000
Total Assets	229 000	379 000	333 000
Total Equity	−127 000	128 000	173 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	194 000	5 000	6 000
Creditors	71 000	50 000	88 000
Unpaid Taxes	25 000	85 000	17 000
Dividends	0	60 000	0
Other Current Debt	65 000	45 000	24 000
Total Current Debt	161 000	246 000	153 000
Total Equity and Debt	229 000	379 000	333 000

Financial indicators	2022	2021	2020
Return on Equity	200 %	10,94 %	65,32 %
Debt-to-Equity Ratio	−1,53	0,04	0,03
Operating Profit Margin	−44,78 %	1,8 %	20,78 %
Current Ratio	0,67	1,25	1,59
Quick Ratio	0,67	1,25	1,59
Equity Ratio	−0,55	0,34	0,52
Gross Profit Margin	50,35 %	66,46 %	61,9 %