NJORD AGENCY AS

2022 GJERDRUM

Finances

Share Ownership

Return on Equity

−142,86 %

Current Ratio

5,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	170 000	159 000	271 000	278 000
Net Income	−210 000	12 000	58 000	76 000
Total Assets	180 000	390 000	372 000	321 000
Total Equity	147 000	357 000	345 000	286 000

Income (NOK)	2022	2021	2020	2019
Revenue	170 000	159 000	271 000	278 000
Expenditure	380 000	143 000	199 000	205 000
Operating Profit	−210 000	16 000	72 000	73 000
Financial Income	0	0	0	3 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	3 000
Earnings Before Tax	−210 000	16 000	72 000	76 000
Tax	0	4 000	13 000	0
Net Income	−210 000	12 000	58 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	180 000	390 000	372 000	321 000
Total Assets	180 000	390 000	372 000	321 000
Total Retained Equity	47 000	257 000	245 000	186 000
Total Equity	147 000	357 000	345 000	286 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	33 000	33 000	27 000	35 000
Total Equity and Debt	180 000	390 000	372 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	170 000	159 000	271 000	278 000
Other Income	0	0	0	0
Revenue	170 000	159 000	271 000	278 000
Cost of Goods Sold	0	0	0	0
Salary Costs	228 000	1 000	61 000	55 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	380 000	143 000	199 000	205 000
Operating Profit	−210 000	16 000	72 000	73 000
Financial Income	0	0	0	3 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	3 000
Dividends	0	0	0	0
Net Income	−210 000	12 000	58 000	76 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	179 000	390 000	372 000	321 000
Total Current Assets	180 000	390 000	372 000	321 000
Total Assets	180 000	390 000	372 000	321 000
Total Equity	147 000	357 000	345 000	286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−6 000	9 000	0	1 000
Unpaid Taxes	23 000	2 000	7 000	7 000
Dividends	0	0	0	0
Other Current Debt	16 000	18 000	7 000	27 000
Total Current Debt	33 000	33 000	27 000	35 000
Total Equity and Debt	180 000	390 000	372 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−142,86 %	3,36 %	16,81 %	26,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−123,53 %	10,06 %	26,57 %	26,26 %
Current Ratio	5,45	11,82	13,78	9,17
Quick Ratio	5,45	11,82	13,78	9,17
Equity Ratio	0,82	0,92	0,93	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %