NORDNET BANK

0154 OSLO

Finances

Return on Equity

19,56 %

Current Ratio

0,55

Debt-to-Equity Ratio

30,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	493 506 000	635 541 000	478 272 000	233 077 000
Net Income	69 260 000	320 571 000	198 631 000	26 514 000
Total Assets	11 269 132 000	11 710 008 000	8 776 468 000	5 154 013 000
Total Equity	354 068 000	307 290 000	477 274 000	−17 209 000

Income (NOK)	2022	2021	2020	2019
Revenue	493 506 000	635 541 000	478 272 000	233 077 000
Expenditure	398 955 000	206 758 000	212 024 000	198 687 000
Operating Profit	94 551 000	428 783 000	266 248 000	34 390 000
Financial Income	0	0	0	0
Financial Costs	1 869 000	1 449 000	714 000	−3 325 000
Financial Balance	−1 869 000	−1 449 000	−714 000	3 325 000
Earnings Before Tax	92 682 000	427 334 000	265 534 000	37 715 000
Tax	23 422 000	106 763 000	66 903 000	0
Net Income	69 260 000	320 571 000	198 631 000	26 514 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 237 905 000	11 666 148 000	8 739 754 000	501 618 000
Total Current Assets	31 227 000	43 860 000	36 714 000	4 652 395 000
Total Assets	11 269 132 000	11 710 008 000	8 776 468 000	5 154 013 000
Total Retained Equity	354 068 000	307 290 000	477 274 000	−17 209 000
Total Equity	354 068 000	307 290 000	477 274 000	−17 209 000
Total Long-Term Debt	10 857 906 000	11 255 867 000	8 198 097 000	88 246 000
Total Current Debt	57 159 000	146 851 000	101 097 000	5 082 975 000
Total Equity and Debt	11 269 133 000	11 710 008 000	8 776 468 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	475 480 000	591 240 000	416 973 000	0
Other Income	18 026 000	44 301 000	61 299 000	0
Revenue	493 506 000	635 541 000	478 272 000	233 077 000
Cost of Goods Sold	0	0	0	0
Salary Costs	371 185 000	177 707 000	176 166 000	42 284 000
Depreciation	20 709 000	20 567 000	27 862 000	20 395 000
Impairment	0	0	0	0
Expenditure	398 955 000	206 758 000	212 024 000	198 687 000
Operating Profit	94 551 000	428 783 000	266 248 000	34 390 000
Financial Income	0	0	0	0
Financial Costs	1 869 000	1 449 000	714 000	−3 325 000
Financial Balance	−1 869 000	−1 449 000	−714 000	3 325 000
Dividends	0	0	0	0
Net Income	69 260 000	320 571 000	198 631 000	26 514 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	406 909 000	425 232 000	443 556 000	223 472 000
Total Intangible Assets	406 909 000	425 232 000	443 556 000	469 038 000
Real Eastate	0	0	0	3 006 000
Machinery and Plant Facilities	2 354 000	3 844 000	5 360 000	0
Fixtures	0	0	0	2 218 000
Total Tangible Assets	2 354 000	3 844 000	5 360 000	10 557 000
Total Fiancial Fixed Assets	10 828 642 000	11 237 072 000	8 290 838 000	22 023 000
Total Fixed Assets	11 237 905 000	11 666 148 000	8 739 754 000	501 618 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	31 227 000	43 860 000	36 714 000	4 652 395 000
Total Assets	11 269 132 000	11 710 008 000	8 776 468 000	5 154 013 000
Total Equity	354 068 000	307 290 000	477 274 000	−17 209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 857 906 000	11 255 867 000	8 198 097 000	88 246 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	30 170 000	33 816 000	28 914 000	5 082 975 000
Total Current Debt	57 159 000	146 851 000	101 097 000	5 082 975 000
Total Equity and Debt	11 269 133 000	11 710 008 000	8 776 468 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	19,56 %	104,32 %	41,62 %	−154,07 %
Debt-to-Equity Ratio	30,67	36,63	17,18	−5,13
Operating Profit Margin	19,16 %	67,47 %	55,67 %	14,75 %
Current Ratio	0,55	0,3	0,36	0,92
Quick Ratio	0,55	0,3	0,36	0,92
Equity Ratio	0,03	0,03	0,05	−0
Gross Profit Margin	100 %	100 %	100 %	100 %