NARKO NORGE AS

3112 TØNSBERG

Finances

Share Ownership

Return on Equity

34,41 %

Current Ratio

33,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	723 000	651 000	587 000	810 000
Net Income	683 000	620 000	676 000	720 000
Total Assets	2 029 000	1 363 000	1 106 000	703 000
Total Equity	1 985 000	1 302 000	682 000	6 000

Income (NOK)	2022	2021	2020	2019
Revenue	723 000	651 000	587 000	810 000
Expenditure	57 000	58 000	50 000	60 000
Operating Profit	666 000	594 000	538 000	750 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	666 000	594 000	538 000	750 000
Tax	−16 000	−27 000	−138 000	30 000
Net Income	683 000	620 000	676 000	720 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	559 000	543 000	516 000	378 000
Total Current Assets	1 470 000	821 000	590 000	326 000
Total Assets	2 029 000	1 363 000	1 106 000	703 000
Total Retained Equity	−3 913 000	−4 596 000	−5 216 000	−5 892 000
Total Equity	1 985 000	1 302 000	682 000	6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 000	61 000	424 000	698 000
Total Equity and Debt	2 029 000	1 363 000	1 106 000	703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	723 000	651 000	587 000	810 000
Other Income	0	0	0	0
Revenue	723 000	651 000	587 000	810 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	57 000	58 000	50 000	60 000
Operating Profit	666 000	594 000	538 000	750 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	683 000	620 000	676 000	720 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	559 000	543 000	516 000	378 000
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	0	0	0	0
Total Fixed Assets	559 000	543 000	516 000	378 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 231 000	597 000	342 000	63 000
Total Current Assets	1 470 000	821 000	590 000	326 000
Total Assets	2 029 000	1 363 000	1 106 000	703 000
Total Equity	1 985 000	1 302 000	682 000	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	21 000	379 000	672 000
Unpaid Taxes	43 000	40 000	45 000	25 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	44 000	61 000	424 000	698 000
Total Equity and Debt	2 029 000	1 363 000	1 106 000	703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,41 %	47,62 %	99,12 %	12 000 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	92,12 %	91,24 %	91,65 %	92,59 %
Current Ratio	33,41	13,46	1,39	0,47
Quick Ratio	33,41	13,46	1,39	0,47
Equity Ratio	0,98	0,96	0,62	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %