NERDELANDSLAGET AS

1178 OSLO

Finances

Return on Equity

48,55 %

Current Ratio

3,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 635 000	1 140 000	643 000
Net Income	585 000	642 000	448 000
Total Assets	1 377 000	1 103 000	620 000
Total Equity	1 205 000	920 000	478 000

Income (NOK)	2022	2021	2020
Revenue	1 635 000	1 140 000	643 000
Expenditure	885 000	317 000	68 000
Operating Profit	750 000	823 000	575 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	750 000	823 000	575 000
Tax	165 000	181 000	126 000
Net Income	585 000	642 000	448 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	700 000	700 000	0
Total Current Assets	677 000	403 000	620 000
Total Assets	1 377 000	1 103 000	620 000
Total Retained Equity	1 175 000	890 000	448 000
Total Equity	1 205 000	920 000	478 000
Total Long-Term Debt	0	0	0
Total Current Debt	173 000	182 000	141 000
Total Equity and Debt	1 377 000	1 103 000	620 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 635 000	1 140 000	643 000
Other Income	0	0	0
Revenue	1 635 000	1 140 000	643 000
Cost of Goods Sold	367 000	173 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	885 000	317 000	68 000
Operating Profit	750 000	823 000	575 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	300 000	200 000	0
Net Income	585 000	642 000	448 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	700 000	700 000	0
Total Fixed Assets	700 000	700 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	463 000	374 000	620 000
Total Current Assets	677 000	403 000	620 000
Total Assets	1 377 000	1 103 000	620 000
Total Equity	1 205 000	920 000	478 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	8 000	1 000	0
Unpaid Taxes	0	0	13 000
Dividends	300 000	200 000	0
Other Current Debt	0	0	2 000
Total Current Debt	173 000	182 000	141 000
Total Equity and Debt	1 377 000	1 103 000	620 000

Financial indicators	2022	2021	2020
Return on Equity	48,55 %	69,78 %	93,72 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	45,87 %	72,19 %	89,42 %
Current Ratio	3,91	2,21	4,4
Quick Ratio	3,91	2,21	4,4
Equity Ratio	0,88	0,83	0,77
Gross Profit Margin	77,55 %	84,82 %	100 %