NIDAROS OPPMÅLING AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,86 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 348 000	14 440 000	15 254 000	15 403 000
Net Income	415 000	313 000	320 000	−557 000
Total Assets	11 542 000	8 102 000	7 749 000	7 765 000
Total Equity	5 282 000	4 868 000	4 555 000	4 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 348 000	14 440 000	15 254 000	15 403 000
Expenditure	16 384 000	14 670 000	15 116 000	16 421 000
Operating Profit	964 000	−229 000	139 000	−1 018 000
Financial Income	21 000	531 000	262 000	297 000
Financial Costs	370 000	44 000	56 000	73 000
Financial Balance	−349 000	487 000	206 000	224 000
Earnings Before Tax	615 000	258 000	344 000	−794 000
Tax	201 000	−55 000	24 000	−237 000
Net Income	415 000	313 000	320 000	−557 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 214 000	1 155 000	1 679 000	2 298 000
Total Current Assets	8 328 000	6 947 000	6 070 000	5 467 000
Total Assets	11 542 000	8 102 000	7 749 000	7 765 000
Total Retained Equity	5 182 000	4 768 000	4 455 000	4 134 000
Total Equity	5 282 000	4 868 000	4 555 000	4 234 000
Total Long-Term Debt	1 866 000	537 000	732 000	941 000
Total Current Debt	4 393 000	2 697 000	2 463 000	2 590 000
Total Equity and Debt	11 542 000	8 102 000	7 749 000	7 765 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 184 000	14 440 000	15 254 000	15 397 000
Other Income	164 000	0	0	6 000
Revenue	17 348 000	14 440 000	15 254 000	15 403 000
Cost of Goods Sold	345 000	515 000	105 000	123 000
Salary Costs	11 240 000	9 635 000	10 257 000	10 798 000
Depreciation	592 000	614 000	704 000	710 000
Impairment	0	0	0	0
Expenditure	16 384 000	14 670 000	15 116 000	16 421 000
Operating Profit	964 000	−229 000	139 000	−1 018 000
Financial Income	21 000	531 000	262 000	297 000
Financial Costs	370 000	44 000	56 000	73 000
Financial Balance	−349 000	487 000	206 000	224 000
Dividends	0	0	0	0
Net Income	415 000	313 000	320 000	−557 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	178 000	379 000	324 000	348 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	2 520 000	645 000	1 221 000	1 902 000
Fixtures	406 000	131 000	134 000	15 000
Total Tangible Assets	2 926 000	776 000	1 355 000	1 917 000
Total Fiancial Fixed Assets	109 000	0	0	33 000
Total Fixed Assets	3 214 000	1 155 000	1 679 000	2 298 000
Stock	100 000	131 000	0	0
Total Investments	1 945 000	2 122 000	1 944 000	1 589 000
Cash, Bank	2 860 000	1 902 000	1 556 000	1 042 000
Total Current Assets	8 328 000	6 947 000	6 070 000	5 467 000
Total Assets	11 542 000	8 102 000	7 749 000	7 765 000
Total Equity	5 282 000	4 868 000	4 555 000	4 234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 866 000	537 000	732 000	941 000
Creditors	2 259 000	581 000	312 000	321 000
Unpaid Taxes	994 000	1 090 000	1 156 000	1 217 000
Dividends	0	0	0	0
Other Current Debt	1 140 000	1 026 000	995 000	1 052 000
Total Current Debt	4 393 000	2 697 000	2 463 000	2 590 000
Total Equity and Debt	11 542 000	8 102 000	7 749 000	7 765 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,86 %	6,43 %	7,03 %	−13,16 %
Debt-to-Equity Ratio	0,35	0,11	0,16	0,22
Operating Profit Margin	5,56 %	−1,59 %	0,91 %	−6,61 %
Current Ratio	1,9	2,58	2,46	2,11
Quick Ratio	1,94	2,71	2,46	2,11
Equity Ratio	0,46	0,6	0,59	0,55
Gross Profit Margin	98,01 %	96,43 %	99,31 %	99,2 %