NORDAN CONSULT AS

4010 STAVANGER

Finances

Return on Equity

32,57 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 838 000	683 000	1 786 000	1 374 000
Net Income	2 149 000	133 000	464 000	126 000
Total Assets	11 577 000	7 157 000	7 041 000	6 594 000
Total Equity	6 599 000	5 696 000	5 564 000	5 100 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 838 000	683 000	1 786 000	1 374 000
Expenditure	4 042 000	532 000	1 257 000	1 278 000
Operating Profit	2 795 000	151 000	530 000	96 000
Financial Income	493 000	11 000	57 000	54 000
Financial Costs	755 000	29 000	123 000	25 000
Financial Balance	−262 000	−18 000	−66 000	29 000
Earnings Before Tax	2 533 000	133 000	464 000	126 000
Tax	385 000	0	0	0
Net Income	2 149 000	133 000	464 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	601 000	601 000	601 000	648 000
Total Current Assets	10 976 000	6 557 000	6 440 000	5 946 000
Total Assets	11 577 000	7 157 000	7 041 000	6 594 000
Total Retained Equity	6 488 000	5 585 000	5 453 000	4 989 000
Total Equity	6 599 000	5 696 000	5 564 000	5 100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 978 000	1 461 000	1 477 000	1 494 000
Total Equity and Debt	11 577 000	7 157 000	7 041 000	6 594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 838 000	683 000	1 786 000	1 374 000
Other Income	0	0	0	0
Revenue	6 838 000	683 000	1 786 000	1 374 000
Cost of Goods Sold	3 533 000	126 000	844 000	731 000
Salary Costs	0	0	0	4 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 042 000	532 000	1 257 000	1 278 000
Operating Profit	2 795 000	151 000	530 000	96 000
Financial Income	493 000	11 000	57 000	54 000
Financial Costs	755 000	29 000	123 000	25 000
Financial Balance	−262 000	−18 000	−66 000	29 000
Dividends	0	0	0	0
Net Income	2 149 000	133 000	464 000	126 000

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	601 000	601 000	601 000	648 000
Total Fixed Assets	601 000	601 000	601 000	648 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 261 000	2 106 000	2 143 000	1 786 000
Total Current Assets	10 976 000	6 557 000	6 440 000	5 946 000
Total Assets	11 577 000	7 157 000	7 041 000	6 594 000
Total Equity	6 599 000	5 696 000	5 564 000	5 100 000
Short-Term Group Debt	1 170 000	295 000	225 000	145 000
Total Long-Term Debt	0	0	0	0
Creditors	658 000	952 000	944 000	931 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 117 000	129 000	247 000	370 000
Total Current Debt	4 978 000	1 461 000	1 477 000	1 494 000
Total Equity and Debt	11 577 000	7 157 000	7 041 000	6 594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,57 %	2,33 %	8,34 %	2,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,87 %	22,11 %	29,68 %	6,99 %
Current Ratio	2,2	4,49	4,36	3,98
Quick Ratio	2,2	4,49	4,36	3,98
Equity Ratio	0,57	0,8	0,79	0,77
Gross Profit Margin	48,33 %	81,55 %	52,74 %	46,8 %