NORDMEGLING AS

9404 HARSTAD

Finances

Share Ownership

Return on Equity

13,79 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 029 000	8 470 000	7 109 000	6 555 000
Net Income	589 000	516 000	486 000	438 000
Total Assets	7 891 000	7 141 000	7 074 000	5 154 000
Total Equity	4 272 000	3 737 000	3 284 000	2 873 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 029 000	8 470 000	7 109 000	6 555 000
Expenditure	8 243 000	7 782 000	6 453 000	5 964 000
Operating Profit	786 000	689 000	657 000	591 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	1 000	0	5 000	2 000
Financial Balance	1 000	1 000	−4 000	−1 000
Earnings Before Tax	788 000	689 000	652 000	590 000
Tax	199 000	173 000	166 000	152 000
Net Income	589 000	516 000	486 000	438 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 232 000	3 767 000	3 331 000	2 793 000
Total Current Assets	3 660 000	3 374 000	3 743 000	2 360 000
Total Assets	7 891 000	7 141 000	7 074 000	5 154 000
Total Retained Equity	3 360 000	2 826 000	2 372 000	1 961 000
Total Equity	4 272 000	3 737 000	3 284 000	2 873 000
Total Long-Term Debt	3 000	0	2 000	1 000
Total Current Debt	3 617 000	3 403 000	3 788 000	2 279 000
Total Equity and Debt	7 891 000	7 141 000	7 074 000	5 154 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 029 000	8 470 000	7 109 000	6 555 000
Revenue	9 029 000	8 470 000	7 109 000	6 555 000
Cost of Goods Sold	0	1 000	0	2 000
Salary Costs	6 552 000	6 217 000	4 913 000	4 515 000
Depreciation	10 000	6 000	6 000	4 000
Impairment	0	0	0	0
Expenditure	8 243 000	7 782 000	6 453 000	5 964 000
Operating Profit	786 000	689 000	657 000	591 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	1 000	0	5 000	2 000
Financial Balance	1 000	1 000	−4 000	−1 000
Dividends	0	0	0	0
Net Income	589 000	516 000	486 000	438 000

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	28 000	16 000	22 000	28 000
Total Tangible Assets	28 000	16 000	22 000	28 000
Total Fiancial Fixed Assets	4 204 000	3 751 000	3 309 000	2 765 000
Total Fixed Assets	4 232 000	3 767 000	3 331 000	2 793 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 181 000	2 291 000	1 720 000	1 654 000
Total Current Assets	3 660 000	3 374 000	3 743 000	2 360 000
Total Assets	7 891 000	7 141 000	7 074 000	5 154 000
Total Equity	4 272 000	3 737 000	3 284 000	2 873 000
Short-Term Group Debt	70 000	80 000	96 000	127 000
Total Long-Term Debt	3 000	0	2 000	1 000
Creditors	514 000	281 000	699 000	531 000
Unpaid Taxes	579 000	504 000	344 000	339 000
Dividends	0	0	0	0
Other Current Debt	2 272 000	2 381 000	2 503 000	1 160 000
Total Current Debt	3 617 000	3 403 000	3 788 000	2 279 000
Total Equity and Debt	7 891 000	7 141 000	7 074 000	5 154 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,79 %	13,81 %	14,8 %	15,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,71 %	8,13 %	9,24 %	9,02 %
Current Ratio	1,01	0,99	0,99	1,04
Quick Ratio	1,01	0,99	0,99	1,04
Equity Ratio	0,54	0,52	0,46	0,56
Gross Profit Margin	100 %	99,99 %	100 %	99,97 %