NORMEDISIN AS

9731 KARASJOK

Finances

Return on Equity

16,57 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 706 000	2 071 000	1 496 000	69 000
Net Income	463 000	1 240 000	919 000	−110 000
Total Assets	3 104 000	3 104 000	1 696 000	890 000
Total Equity	2 794 000	2 759 000	1 519 000	600 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 706 000	2 071 000	1 496 000	69 000
Expenditure	854 000	488 000	464 000	175 000
Operating Profit	852 000	1 583 000	1 031 000	−106 000
Financial Income	1 000	0	0	0
Financial Costs	202 000	1 000	1 000	4 000
Financial Balance	−201 000	−1 000	−1 000	−4 000
Earnings Before Tax	650 000	1 583 000	1 030 000	−110 000
Tax	187 000	343 000	111 000	0
Net Income	463 000	1 240 000	919 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 730 000	2 441 000	1 180 000	641 000
Total Current Assets	374 000	663 000	517 000	249 000
Total Assets	3 104 000	3 104 000	1 696 000	890 000
Total Retained Equity	2 694 000	2 659 000	1 419 000	500 000
Total Equity	2 794 000	2 759 000	1 519 000	600 000
Total Long-Term Debt	9 000	3 000	0	0
Total Current Debt	301 000	343 000	178 000	290 000
Total Equity and Debt	3 104 000	3 104 000	1 696 000	890 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 705 000	2 038 000	1 496 000	69 000
Other Income	2 000	33 000	0	0
Revenue	1 706 000	2 071 000	1 496 000	69 000
Cost of Goods Sold	0	0	0	0
Salary Costs	294 000	0	31 000	2 000
Depreciation	19 000	10 000	4 000	13 000
Impairment	0	0	0	0
Expenditure	854 000	488 000	464 000	175 000
Operating Profit	852 000	1 583 000	1 031 000	−106 000
Financial Income	1 000	0	0	0
Financial Costs	202 000	1 000	1 000	4 000
Financial Balance	−201 000	−1 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	463 000	1 240 000	919 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	174 000	0	0	0
Machinery and Plant Facilities	35 000	43 000	0	0
Fixtures	32 000	34 000	38 000	42 000
Total Tangible Assets	241 000	77 000	38 000	42 000
Total Fiancial Fixed Assets	2 489 000	2 364 000	1 142 000	599 000
Total Fixed Assets	2 730 000	2 441 000	1 180 000	641 000
Stock	0	0	0	0
Total Investments	0	200 000	200 000	200 000
Cash, Bank	290 000	379 000	282 000	−17 000
Total Current Assets	374 000	663 000	517 000	249 000
Total Assets	3 104 000	3 104 000	1 696 000	890 000
Total Equity	2 794 000	2 759 000	1 519 000	600 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	3 000	0	0
Creditors	−20 000	−10 000	−2 000	−32 000
Unpaid Taxes	76 000	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	65 000	12 000	68 000	321 000
Total Current Debt	301 000	343 000	178 000	290 000
Total Equity and Debt	3 104 000	3 104 000	1 696 000	890 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,57 %	44,94 %	60,5 %	−18,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,94 %	76,44 %	68,92 %	−153,62 %
Current Ratio	1,24	1,93	2,9	0,86
Quick Ratio	1,24	1,93	2,9	0,86
Equity Ratio	0,9	0,89	0,9	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %