NORDIC TRADEMANN AS

4639 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

79,66 %

Current Ratio

0,04

Debt-to-Equity Ratio

−3

Key figures (NOK)	2022	2021	2020	2019
Revenue	723 000	666 000	598 000	0
Net Income	−4 718 000	109 000	−84 000	−404 000
Total Assets	15 975 000	7 909 000	4 066 000	4 092 000
Total Equity	−5 923 000	214 000	105 000	−716 000

Income (NOK)	2022	2021	2020	2019
Revenue	723 000	666 000	598 000	0
Expenditure	6 142 000	294 000	566 000	192 000
Operating Profit	−5 420 000	371 000	32 000	−192 000
Financial Income	26 000	0	0	0
Financial Costs	654 000	232 000	140 000	326 000
Financial Balance	−628 000	−232 000	−140 000	−326 000
Earnings Before Tax	−6 049 000	139 000	−108 000	−518 000
Tax	−1 331 000	31 000	−24 000	−114 000
Net Income	−4 718 000	109 000	−84 000	−404 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 790 000	6 531 000	4 011 000	4 092 000
Total Current Assets	185 000	1 378 000	55 000	0
Total Assets	15 975 000	7 909 000	4 066 000	4 092 000
Total Retained Equity	−7 018 000	−881 000	−990 000	−906 000
Total Equity	−5 923 000	214 000	105 000	−716 000
Total Long-Term Debt	17 777 000	7 673 000	3 756 000	4 808 000
Total Current Debt	4 120 000	22 000	205 000	0
Total Equity and Debt	15 975 000	7 909 000	4 066 000	4 092 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	723 000	0	0	0
Other Income	0	666 000	598 000	0
Revenue	723 000	666 000	598 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	104 000	104 000	104 000	104 000
Impairment	0	0	0	0
Expenditure	6 142 000	294 000	566 000	192 000
Operating Profit	−5 420 000	371 000	32 000	−192 000
Financial Income	26 000	0	0	0
Financial Costs	654 000	232 000	140 000	326 000
Financial Balance	−628 000	−232 000	−140 000	−326 000
Dividends	0	0	0	0
Net Income	−4 718 000	109 000	−84 000	−404 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 763 000	33 000	63 000	39 000
Real Eastate	14 026 000	6 498 000	3 948 000	4 052 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 026 000	6 498 000	3 948 000	4 052 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 790 000	6 531 000	4 011 000	4 092 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	1 326 000	4 000	0
Total Current Assets	185 000	1 378 000	55 000	0
Total Assets	15 975 000	7 909 000	4 066 000	4 092 000
Total Equity	−5 923 000	214 000	105 000	−716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 777 000	7 673 000	3 756 000	4 808 000
Creditors	127 000	22 000	95 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 993 000	0	110 000	0
Total Current Debt	4 120 000	22 000	205 000	0
Total Equity and Debt	15 975 000	7 909 000	4 066 000	4 092 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,66 %	50,93 %	−80 %	56,42 %
Debt-to-Equity Ratio	−3	35,86	35,77	−6,72
Operating Profit Margin	−749,65 %	55,71 %	5,35 %	-
Current Ratio	0,04	62,64	0,27	-
Quick Ratio	0,04	62,64	0,27	-
Equity Ratio	−0,37	0,03	0,03	−0,17
Gross Profit Margin	100 %	100 %	100 %	-