NORDIC HUNT AS

7654 VERDAL

Finances

Share Ownership

Return on Equity

165,54 %

Current Ratio

2,83

Debt-to-Equity Ratio

0,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 842 000	3 004 000	2 698 000	1 860 000
Net Income	1 172 000	642 000	−253 000	−684 000
Total Assets	1 878 000	802 000	688 000	546 000
Total Equity	708 000	132 000	−510 000	−257 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 842 000	3 004 000	2 698 000	1 860 000
Expenditure	2 256 000	2 209 000	3 046 000	2 784 000
Operating Profit	1 585 000	795 000	−348 000	−925 000
Financial Income	25 000	86 000	47 000	95 000
Financial Costs	64 000	67 000	34 000	39 000
Financial Balance	−39 000	19 000	13 000	56 000
Earnings Before Tax	1 547 000	814 000	−334 000	−869 000
Tax	375 000	172 000	−81 000	−186 000
Net Income	1 172 000	642 000	−253 000	−684 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	320 000	−132 000	−157 000	−6 000
Total Current Assets	1 557 000	933 000	844 000	553 000
Total Assets	1 878 000	802 000	688 000	546 000
Total Retained Equity	608 000	32 000	−610 000	−357 000
Total Equity	708 000	132 000	−510 000	−257 000
Total Long-Term Debt	619 000	489 000	583 000	676 000
Total Current Debt	551 000	181 000	614 000	127 000
Total Equity and Debt	1 878 000	802 000	688 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	86 000	0	7 000	0
Other Income	3 756 000	3 004 000	2 691 000	1 860 000
Revenue	3 842 000	3 004 000	2 698 000	1 860 000
Cost of Goods Sold	162 000	1 000	0	0
Salary Costs	889 000	1 343 000	2 218 000	1 710 000
Depreciation	187 000	187 000	187 000	187 000
Impairment	0	0	0	0
Expenditure	2 256 000	2 209 000	3 046 000	2 784 000
Operating Profit	1 585 000	795 000	−348 000	−925 000
Financial Income	25 000	86 000	47 000	95 000
Financial Costs	64 000	67 000	34 000	39 000
Financial Balance	−39 000	19 000	13 000	56 000
Dividends	490 000	0	0	0
Net Income	1 172 000	642 000	−253 000	−684 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	−928 000	−1 857 000	−2 785 000
Total Intangible Assets	0	−805 000	−1 561 000	−2 494 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	172 000	359 000	547 000	734 000
Total Tangible Assets	172 000	359 000	547 000	734 000
Total Fiancial Fixed Assets	148 000	315 000	858 000	1 754 000
Total Fixed Assets	320 000	−132 000	−157 000	−6 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	456 000	228 000	399 000	255 000
Total Current Assets	1 557 000	933 000	844 000	553 000
Total Assets	1 878 000	802 000	688 000	546 000
Total Equity	708 000	132 000	−510 000	−257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	619 000	489 000	583 000	676 000
Creditors	6 000	7 000	16 000	2 000
Unpaid Taxes	54 000	174 000	565 000	124 000
Dividends	490 000	0	0	0
Other Current Debt	1 000	0	33 000	1 000
Total Current Debt	551 000	181 000	614 000	127 000
Total Equity and Debt	1 878 000	802 000	688 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	165,54 %	486,36 %	49,61 %	266,15 %
Debt-to-Equity Ratio	0,87	3,7	−1,14	−2,63
Operating Profit Margin	41,25 %	26,46 %	−12,9 %	−49,73 %
Current Ratio	2,83	5,15	1,37	4,35
Quick Ratio	2,83	5,15	1,37	4,35
Equity Ratio	0,38	0,16	−0,74	−0,47
Gross Profit Margin	95,78 %	99,97 %	100 %	100 %