NORDERHUS PRAKSIS AS

6413 MOLDE

Finances

Share Ownership

Return on Equity

74,09 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 188 000	2 895 000	3 021 000
Net Income	426 000	507 000	403 000	485 000
Total Assets	1 631 000	1 608 000	1 428 000	1 414 000
Total Equity	575 000	599 000	542 000	539 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 188 000	2 895 000	3 021 000
Expenditure	2 468 000	2 554 000	2 375 000	2 397 000
Operating Profit	539 000	635 000	520 000	624 000
Financial Income	8 000	5 000	0	7 000
Financial Costs	0	0	2 000	2 000
Financial Balance	8 000	5 000	−2 000	5 000
Earnings Before Tax	546 000	639 000	518 000	630 000
Tax	120 000	133 000	116 000	144 000
Net Income	426 000	507 000	403 000	485 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	87 000	66 000	48 000	91 000
Total Current Assets	1 543 000	1 542 000	1 381 000	1 323 000
Total Assets	1 631 000	1 608 000	1 428 000	1 414 000
Total Retained Equity	475 000	499 000	442 000	439 000
Total Equity	575 000	599 000	542 000	539 000
Total Long-Term Debt	50 000	0	0	0
Total Current Debt	1 006 000	1 009 000	886 000	875 000
Total Equity and Debt	1 631 000	1 608 000	1 428 000	1 414 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 521 000	2 733 000	2 409 000	2 599 000
Other Income	486 000	455 000	486 000	422 000
Revenue	3 007 000	3 188 000	2 895 000	3 021 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 781 000	1 796 000	1 563 000	1 713 000
Depreciation	10 000	41 000	44 000	59 000
Impairment	0	0	0	0
Expenditure	2 468 000	2 554 000	2 375 000	2 397 000
Operating Profit	539 000	635 000	520 000	624 000
Financial Income	8 000	5 000	0	7 000
Financial Costs	0	0	2 000	2 000
Financial Balance	8 000	5 000	−2 000	5 000
Dividends	450 000	450 000	400 000	350 000
Net Income	426 000	507 000	403 000	485 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	11 000	0	0
Real Eastate	8 000	8 000	8 000	8 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	72 000	47 000	39 000	83 000
Total Tangible Assets	81 000	55 000	48 000	91 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	87 000	66 000	48 000	91 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 534 000	1 542 000	1 380 000	1 271 000
Total Current Assets	1 543 000	1 542 000	1 381 000	1 323 000
Total Assets	1 631 000	1 608 000	1 428 000	1 414 000
Total Equity	575 000	599 000	542 000	539 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	0	0	0
Creditors	137 000	76 000	9 000	7 000
Unpaid Taxes	149 000	146 000	116 000	125 000
Dividends	450 000	450 000	400 000	350 000
Other Current Debt	154 000	193 000	245 000	249 000
Total Current Debt	1 006 000	1 009 000	886 000	875 000
Total Equity and Debt	1 631 000	1 608 000	1 428 000	1 414 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,09 %	84,64 %	74,35 %	89,98 %
Debt-to-Equity Ratio	0,09	0	0	0
Operating Profit Margin	17,92 %	19,92 %	17,96 %	20,66 %
Current Ratio	1,53	1,53	1,56	1,51
Quick Ratio	1,53	1,53	1,56	1,51
Equity Ratio	0,35	0,37	0,38	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %