NORADVISORS AS

5460 HUSNES

Finances

Share Ownership

Return on Equity

2,82 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 000	86 000	363 000	27 000
Net Income	8 000	−39 000	8 000	50 000
Total Assets	284 000	289 000	276 000	300 000
Total Equity	284 000	276 000	315 000	307 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 000	86 000	363 000	27 000
Expenditure	30 000	135 000	353 000	−37 000
Operating Profit	10 000	−50 000	10 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	−50 000	10 000	64 000
Tax	2 000	−11 000	2 000	14 000
Net Income	8 000	−39 000	8 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	284 000	287 000	276 000	278 000
Total Current Assets	0	2 000	0	22 000
Total Assets	284 000	289 000	276 000	300 000
Total Retained Equity	−820 000	−827 000	−789 000	−796 000
Total Equity	284 000	276 000	315 000	307 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	13 000	−39 000	−7 000
Total Equity and Debt	284 000	289 000	276 000	300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 000	86 000	363 000	27 000
Other Income	0	0	0	0
Revenue	39 000	86 000	363 000	27 000
Cost of Goods Sold	0	45 000	350 000	−40 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	30 000	135 000	353 000	−37 000
Operating Profit	10 000	−50 000	10 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	8 000	−39 000	8 000	50 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	284 000	287 000	276 000	278 000
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	284 000	287 000	276 000	278 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 000	0	1 000
Total Current Assets	0	2 000	0	22 000
Total Assets	284 000	289 000	276 000	300 000
Total Equity	284 000	276 000	315 000	307 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	−45 000	−38 000
Unpaid Taxes	1 000	13 000	6 000	9 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	22 000
Total Current Debt	1 000	13 000	−39 000	−7 000
Total Equity and Debt	284 000	289 000	276 000	300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,82 %	−14,13 %	2,54 %	16,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,64 %	−58,14 %	2,75 %	237,04 %
Current Ratio	0	0,15	−0	−3,14
Quick Ratio	0	0,15	−0	−3,14
Equity Ratio	1	0,96	1,14	1,02
Gross Profit Margin	100 %	47,67 %	3,58 %	248,15 %