NANSET LEGEKONTOR AS

3269 LARVIK

Finances

Share Ownership

Return on Equity

−125,13 %

Current Ratio

1,36

Debt-to-Equity Ratio

−7,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 836 000	2 430 000	2 398 000	2 322 000
Net Income	234 000	72 000	−172 000	−336 000
Total Assets	1 606 000	1 497 000	1 593 000	1 903 000
Total Equity	−187 000	−421 000	−493 000	−321 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 836 000	2 430 000	2 398 000	2 322 000
Expenditure	2 462 000	2 276 000	2 536 000	2 664 000
Operating Profit	373 000	154 000	−137 000	−343 000
Financial Income	0	0	0	0
Financial Costs	70 000	62 000	83 000	89 000
Financial Balance	−70 000	−62 000	−83 000	−89 000
Earnings Before Tax	303 000	93 000	−220 000	−431 000
Tax	69 000	20 000	−48 000	−95 000
Net Income	234 000	72 000	−172 000	−336 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 193 000	1 272 000	1 303 000	1 619 000
Total Current Assets	413 000	225 000	290 000	283 000
Total Assets	1 606 000	1 497 000	1 593 000	1 903 000
Total Retained Equity	−1 187 000	−1 421 000	−1 493 000	−1 321 000
Total Equity	−187 000	−421 000	−493 000	−321 000
Total Long-Term Debt	1 490 000	1 648 000	1 806 000	1 954 000
Total Current Debt	303 000	270 000	281 000	270 000
Total Equity and Debt	1 606 000	1 497 000	1 593 000	1 903 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	324 000	396 000	396 000	474 000
Other Income	2 512 000	2 034 000	2 002 000	1 848 000
Revenue	2 836 000	2 430 000	2 398 000	2 322 000
Cost of Goods Sold	297 000	260 000	203 000	316 000
Salary Costs	1 237 000	1 249 000	1 274 000	1 230 000
Depreciation	10 000	11 000	365 000	387 000
Impairment	0	0	0	0
Expenditure	2 462 000	2 276 000	2 536 000	2 664 000
Operating Profit	373 000	154 000	−137 000	−343 000
Financial Income	0	0	0	0
Financial Costs	70 000	62 000	83 000	89 000
Financial Balance	−70 000	−62 000	−83 000	−89 000
Dividends	0	0	0	0
Net Income	234 000	72 000	−172 000	−336 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	642 000	711 000	731 000	683 000
Real Eastate	541 000	541 000	541 000	891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	20 000	31 000	46 000
Total Tangible Assets	551 000	562 000	572 000	937 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 193 000	1 272 000	1 303 000	1 619 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	413 000	197 000	264 000	262 000
Total Current Assets	413 000	225 000	290 000	283 000
Total Assets	1 606 000	1 497 000	1 593 000	1 903 000
Total Equity	−187 000	−421 000	−493 000	−321 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 490 000	1 648 000	1 806 000	1 954 000
Creditors	4 000	26 000	45 000	46 000
Unpaid Taxes	78 000	77 000	85 000	79 000
Dividends	0	0	0	0
Other Current Debt	221 000	167 000	150 000	145 000
Total Current Debt	303 000	270 000	281 000	270 000
Total Equity and Debt	1 606 000	1 497 000	1 593 000	1 903 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−125,13 %	−17,1 %	34,89 %	104,67 %
Debt-to-Equity Ratio	−7,97	−3,91	−3,66	−6,09
Operating Profit Margin	13,15 %	6,34 %	−5,71 %	−14,77 %
Current Ratio	1,36	0,83	1,03	1,05
Quick Ratio	1,36	0,83	1,03	1,05
Equity Ratio	−0,12	−0,28	−0,31	−0,17
Gross Profit Margin	89,53 %	89,3 %	91,53 %	86,39 %