NORSK BEDRIFTSMEGLING AS

0283 OSLO

Finances

Share Ownership

Return on Equity

108,57 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 391 000	1 869 000	1 705 000	2 570 000
Net Income	532 000	14 000	−64 000	137 000
Total Assets	1 574 000	1 010 000	1 249 000	1 451 000
Total Equity	490 000	490 000	733 000	797 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 391 000	1 869 000	1 705 000	2 570 000
Expenditure	2 125 000	1 849 000	1 768 000	2 394 000
Operating Profit	266 000	20 000	−63 000	176 000
Financial Income	425 000	1 000	0	0
Financial Costs	9 000	2 000	1 000	1 000
Financial Balance	416 000	−1 000	−1 000	−1 000
Earnings Before Tax	682 000	19 000	−64 000	175 000
Tax	150 000	4 000	0	39 000
Net Income	532 000	14 000	−64 000	137 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	78 000	28 000	35 000
Total Current Assets	1 548 000	933 000	1 222 000	1 416 000
Total Assets	1 574 000	1 010 000	1 249 000	1 451 000
Total Retained Equity	390 000	390 000	633 000	697 000
Total Equity	490 000	490 000	733 000	797 000
Total Long-Term Debt	0	250 000	0	0
Total Current Debt	1 084 000	270 000	517 000	654 000
Total Equity and Debt	1 574 000	1 010 000	1 249 000	1 451 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 879 000	1 758 000	1 421 000	2 570 000
Other Income	513 000	111 000	284 000	0
Revenue	2 391 000	1 869 000	1 705 000	2 570 000
Cost of Goods Sold	1 600 000	986 000	920 000	1 503 000
Salary Costs	2 000	332 000	372 000	375 000
Depreciation	26 000	29 000	7 000	9 000
Impairment	0	0	0	0
Expenditure	2 125 000	1 849 000	1 768 000	2 394 000
Operating Profit	266 000	20 000	−63 000	176 000
Financial Income	425 000	1 000	0	0
Financial Costs	9 000	2 000	1 000	1 000
Financial Balance	416 000	−1 000	−1 000	−1 000
Dividends	0	257 000	0	0
Net Income	532 000	14 000	−64 000	137 000

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	26 000	52 000	28 000	35 000
Total Tangible Assets	26 000	52 000	28 000	35 000
Total Fiancial Fixed Assets	0	26 000	0	0
Total Fixed Assets	26 000	78 000	28 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	738 000	752 000	867 000	800 000
Total Current Assets	1 548 000	933 000	1 222 000	1 416 000
Total Assets	1 574 000	1 010 000	1 249 000	1 451 000
Total Equity	490 000	490 000	733 000	797 000
Short-Term Group Debt	682 000	0	0	0
Total Long-Term Debt	0	250 000	0	0
Creditors	−17 000	60 000	214 000	308 000
Unpaid Taxes	44 000	47 000	43 000	37 000
Dividends	0	257 000	0	0
Other Current Debt	375 000	31 000	237 000	270 000
Total Current Debt	1 084 000	270 000	517 000	654 000
Total Equity and Debt	1 574 000	1 010 000	1 249 000	1 451 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,57 %	2,86 %	−8,73 %	17,19 %
Debt-to-Equity Ratio	0	0,51	0	0
Operating Profit Margin	11,13 %	1,07 %	−3,7 %	6,85 %
Current Ratio	1,43	3,46	2,36	2,17
Quick Ratio	1,43	3,46	2,36	2,17
Equity Ratio	0,31	0,49	0,59	0,55
Gross Profit Margin	33,08 %	47,24 %	46,04 %	41,52 %