NETWORK BROKING AS

0680 OSLO

Finances

Share Ownership

Return on Equity

−0,2 %

Current Ratio

3,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 514 000	2 751 000	2 437 000	5 292 000
Net Income	−1 000	62 000	171 000	23 000
Total Assets	691 000	979 000	734 000	1 018 000
Total Equity	509 000	509 000	447 000	276 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 514 000	2 751 000	2 437 000	5 292 000
Expenditure	2 517 000	2 673 000	2 211 000	5 260 000
Operating Profit	−3 000	78 000	227 000	32 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	1 000	2 000
Earnings Before Tax	−1 000	79 000	228 000	34 000
Tax	0	17 000	57 000	10 000
Net Income	−1 000	62 000	171 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	14 000	14 000	170 000
Total Current Assets	677 000	965 000	720 000	849 000
Total Assets	691 000	979 000	734 000	1 018 000
Total Retained Equity	409 000	409 000	347 000	176 000
Total Equity	509 000	509 000	447 000	276 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	182 000	469 000	287 000	743 000
Total Equity and Debt	691 000	979 000	734 000	1 018 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 514 000	2 751 000	2 437 000	5 292 000
Other Income	0	0	0	0
Revenue	2 514 000	2 751 000	2 437 000	5 292 000
Cost of Goods Sold	1 762 000	1 916 000	1 743 000	4 115 000
Salary Costs	658 000	602 000	279 000	897 000
Depreciation	0	0	0	49 000
Impairment	0	0	0	0
Expenditure	2 517 000	2 673 000	2 211 000	5 260 000
Operating Profit	−3 000	78 000	227 000	32 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	1 000	2 000
Dividends	0	0	0	0
Net Income	−1 000	62 000	171 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	14 000	14 000	14 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	156 000
Total Tangible Assets	0	0	0	156 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 000	14 000	14 000	170 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	582 000	822 000	695 000	667 000
Total Current Assets	677 000	965 000	720 000	849 000
Total Assets	691 000	979 000	734 000	1 018 000
Total Equity	509 000	509 000	447 000	276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	80 000	8 000	182 000
Unpaid Taxes	102 000	233 000	45 000	273 000
Dividends	0	0	0	0
Other Current Debt	62 000	140 000	176 000	275 000
Total Current Debt	182 000	469 000	287 000	743 000
Total Equity and Debt	691 000	979 000	734 000	1 018 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,2 %	12,18 %	38,26 %	8,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,12 %	2,84 %	9,31 %	0,6 %
Current Ratio	3,72	2,06	2,51	1,14
Quick Ratio	3,72	2,06	2,51	1,14
Equity Ratio	0,74	0,52	0,61	0,27
Gross Profit Margin	29,91 %	30,35 %	28,48 %	22,24 %