NORSK EIENDOMSTAKSERING AS

0694 OSLO

Finances

Return on Equity

50,68 %

Current Ratio

2,56

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 961 000	1 720 000	1 770 000	1 821 000
Net Income	485 000	92 000	328 000	105 000
Total Assets	1 522 000	796 000	849 000	1 102 000
Total Equity	957 000	722 000	630 000	550 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 961 000	1 720 000	1 770 000	1 821 000
Expenditure	2 477 000	1 638 000	1 433 000	1 703 000
Operating Profit	484 000	81 000	338 000	119 000
Financial Income	1 000	11 000	0	2 000
Financial Costs	0	0	10 000	16 000
Financial Balance	1 000	11 000	−10 000	−14 000
Earnings Before Tax	485 000	92 000	328 000	105 000
Tax	0	0	0	0
Net Income	485 000	92 000	328 000	105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	24 000	24 000	495 000
Total Current Assets	1 498 000	773 000	826 000	607 000
Total Assets	1 522 000	796 000	849 000	1 102 000
Total Retained Equity	857 000	622 000	530 000	450 000
Total Equity	957 000	722 000	630 000	550 000
Total Long-Term Debt	−20 000	19 000	49 000	293 000
Total Current Debt	585 000	56 000	171 000	259 000
Total Equity and Debt	1 522 000	796 000	849 000	1 102 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 961 000	1 720 000	1 770 000	1 821 000
Other Income	0	0	0	0
Revenue	2 961 000	1 720 000	1 770 000	1 821 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 629 000	912 000	746 000	798 000
Depreciation	0	0	4 000	51 000
Impairment	0	0	0	0
Expenditure	2 477 000	1 638 000	1 433 000	1 703 000
Operating Profit	484 000	81 000	338 000	119 000
Financial Income	1 000	11 000	0	2 000
Financial Costs	0	0	10 000	16 000
Financial Balance	1 000	11 000	−10 000	−14 000
Dividends	250 000	0	0	0
Net Income	485 000	92 000	328 000	105 000

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	4 000	4 000	4 000	475 000
Total Tangible Assets	4 000	4 000	4 000	475 000
Total Fiancial Fixed Assets	20 000	20 000	20 000	20 000
Total Fixed Assets	24 000	24 000	24 000	495 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	517 000	375 000	631 000	549 000
Total Current Assets	1 498 000	773 000	826 000	607 000
Total Assets	1 522 000	796 000	849 000	1 102 000
Total Equity	957 000	722 000	630 000	550 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−20 000	19 000	49 000	293 000
Creditors	0	0	0	0
Unpaid Taxes	307 000	68 000	183 000	220 000
Dividends	250 000	0	0	0
Other Current Debt	0	0	0	50 000
Total Current Debt	585 000	56 000	171 000	259 000
Total Equity and Debt	1 522 000	796 000	849 000	1 102 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,68 %	12,74 %	52,06 %	19,09 %
Debt-to-Equity Ratio	−0,02	0,03	0,08	0,53
Operating Profit Margin	16,35 %	4,71 %	19,1 %	6,53 %
Current Ratio	2,56	13,8	4,83	2,34
Quick Ratio	2,56	13,8	4,83	2,34
Equity Ratio	0,63	0,91	0,74	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %