NORMOG TRADING AS

0369 OSLO

Finances

Return on Equity

91,21 %

Current Ratio

2,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 038 000	2 219 000	2 404 000	1 236 000
Net Income	4 431 000	4 232 000	327 000	6 000
Total Assets	6 446 000	5 025 000	4 531 000	5 338 000
Total Equity	4 858 000	427 000	3 604 000	3 277 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 038 000	2 219 000	2 404 000	1 236 000
Expenditure	1 544 000	1 763 000	2 012 000	1 226 000
Operating Profit	2 494 000	455 000	392 000	11 000
Financial Income	2 496 000	3 928 000	35 000	0
Financial Costs	0	32 000	18 000	3 000
Financial Balance	2 496 000	3 896 000	17 000	−3 000
Earnings Before Tax	4 990 000	4 351 000	410 000	8 000
Tax	559 000	119 000	83 000	2 000
Net Income	4 431 000	4 232 000	327 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 483 000	2 562 000	1 225 000	5 326 000
Total Current Assets	3 964 000	2 463 000	3 306 000	13 000
Total Assets	6 446 000	5 025 000	4 531 000	5 338 000
Total Retained Equity	4 642 000	211 000	3 388 000	3 061 000
Total Equity	4 858 000	427 000	3 604 000	3 277 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 589 000	4 597 000	927 000	2 062 000
Total Equity and Debt	6 446 000	5 025 000	4 531 000	5 338 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 038 000	2 219 000	2 404 000	1 236 000
Other Income	0	0	0	0
Revenue	4 038 000	2 219 000	2 404 000	1 236 000
Cost of Goods Sold	729 000	912 000	524 000	99 000
Salary Costs	766 000	765 000	1 436 000	1 056 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 544 000	1 763 000	2 012 000	1 226 000
Operating Profit	2 494 000	455 000	392 000	11 000
Financial Income	2 496 000	3 928 000	35 000	0
Financial Costs	0	32 000	18 000	3 000
Financial Balance	2 496 000	3 896 000	17 000	−3 000
Dividends	0	0	0	0
Net Income	4 431 000	4 232 000	327 000	6 000

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	2 483 000	2 562 000	1 225 000	5 326 000
Total Fixed Assets	2 483 000	2 562 000	1 225 000	5 326 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	729 000	73 000	3 056 000	12 000
Total Current Assets	3 964 000	2 463 000	3 306 000	13 000
Total Assets	6 446 000	5 025 000	4 531 000	5 338 000
Total Equity	4 858 000	427 000	3 604 000	3 277 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	6 000	0	0
Unpaid Taxes	57 000	48 000	104 000	74 000
Dividends	0	0	0	0
Other Current Debt	966 000	4 424 000	740 000	1 985 000
Total Current Debt	1 589 000	4 597 000	927 000	2 062 000
Total Equity and Debt	6 446 000	5 025 000	4 531 000	5 338 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,21 %	991,1 %	9,07 %	0,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	61,76 %	20,5 %	16,31 %	0,89 %
Current Ratio	2,49	0,54	3,57	0,01
Quick Ratio	2,49	0,54	3,57	0,01
Equity Ratio	0,75	0,08	0,8	0,61
Gross Profit Margin	81,95 %	58,9 %	78,2 %	91,99 %