NORDISKE SYSTEM KONSTRUKTIONER AS

1341 SLEPENDEN

Finances

Share Ownership

Return on Equity

22,64 %

Current Ratio

4,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	372 000	383 000	403 000	321 000
Net Income	185 000	217 000	179 000	160 000
Total Assets	964 000	782 000	1 030 000	840 000
Total Equity	817 000	633 000	880 000	701 000

Income (NOK)	2022	2021	2020	2019
Revenue	372 000	383 000	403 000	321 000
Expenditure	138 000	101 000	167 000	141 000
Operating Profit	235 000	282 000	236 000	180 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	0	0	3 000	0
Financial Balance	2 000	1 000	−1 000	4 000
Earnings Before Tax	237 000	283 000	235 000	184 000
Tax	52 000	65 000	56 000	24 000
Net Income	185 000	217 000	179 000	160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	296 000	302 000	310 000	339 000
Total Current Assets	668 000	480 000	720 000	501 000
Total Assets	964 000	782 000	1 030 000	840 000
Total Retained Equity	717 000	533 000	780 000	601 000
Total Equity	817 000	633 000	880 000	701 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	145 000	149 000	150 000	139 000
Total Equity and Debt	964 000	782 000	1 030 000	840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	372 000	383 000	403 000	321 000
Revenue	372 000	383 000	403 000	321 000
Cost of Goods Sold	0	0	0	0
Salary Costs	19 000	0	0	0
Depreciation	6 000	6 000	32 000	32 000
Impairment	0	0	0	0
Expenditure	138 000	101 000	167 000	141 000
Operating Profit	235 000	282 000	236 000	180 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	0	0	3 000	0
Financial Balance	2 000	1 000	−1 000	4 000
Dividends	0	0	0	0
Net Income	185 000	217 000	179 000	160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	8 000	5 000
Real Eastate	291 000	297 000	303 000	313 000
Machinery and Plant Facilities	0	0	0	22 000
Fixtures	0	0	0	0
Total Tangible Assets	291 000	297 000	303 000	335 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	296 000	302 000	310 000	339 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	477 000	314 000	507 000	415 000
Total Current Assets	668 000	480 000	720 000	501 000
Total Assets	964 000	782 000	1 030 000	840 000
Total Equity	817 000	633 000	880 000	701 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	0	0	−1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	95 000	86 000	92 000	93 000
Total Current Debt	145 000	149 000	150 000	139 000
Total Equity and Debt	964 000	782 000	1 030 000	840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,64 %	34,28 %	20,34 %	22,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	63,17 %	73,63 %	58,56 %	56,07 %
Current Ratio	4,61	3,22	4,8	3,6
Quick Ratio	4,61	3,22	4,8	3,6
Equity Ratio	0,85	0,81	0,85	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %