NSK CREW AS

9405 HARSTAD

Finances

Return on Equity

35,09 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 816 000	17 386 000	16 256 000	16 425 000
Net Income	506 000	−556 000	141 000	201 000
Total Assets	5 377 000	3 716 000	4 552 000	5 079 000
Total Equity	1 442 000	937 000	1 493 000	1 353 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 816 000	17 386 000	16 256 000	16 425 000
Expenditure	17 171 000	18 095 000	16 066 000	16 168 000
Operating Profit	645 000	−709 000	190 000	258 000
Financial Income	5 000	4 000	5 000	1 000
Financial Costs	2 000	8 000	14 000	1 000
Financial Balance	3 000	−4 000	−9 000	0
Earnings Before Tax	648 000	−713 000	181 000	258 000
Tax	143 000	−157 000	40 000	57 000
Net Income	506 000	−556 000	141 000	201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	110 000	253 000	96 000	96 000
Total Current Assets	5 267 000	3 463 000	4 456 000	4 983 000
Total Assets	5 377 000	3 716 000	4 552 000	5 079 000
Total Retained Equity	1 342 000	837 000	1 393 000	1 253 000
Total Equity	1 442 000	937 000	1 493 000	1 353 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 935 000	2 779 000	3 058 000	3 727 000
Total Equity and Debt	5 377 000	3 716 000	4 552 000	5 079 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 816 000	17 386 000	16 256 000	16 425 000
Other Income	0	0	0	0
Revenue	17 816 000	17 386 000	16 256 000	16 425 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	15 187 000	16 741 000	15 686 000	15 872 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 171 000	18 095 000	16 066 000	16 168 000
Operating Profit	645 000	−709 000	190 000	258 000
Financial Income	5 000	4 000	5 000	1 000
Financial Costs	2 000	8 000	14 000	1 000
Financial Balance	3 000	−4 000	−9 000	0
Dividends	0	0	0	0
Net Income	506 000	−556 000	141 000	201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	157 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	96 000	96 000	96 000	96 000
Total Fixed Assets	110 000	253 000	96 000	96 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 031 000	1 080 000	1 435 000	1 853 000
Total Current Assets	5 267 000	3 463 000	4 456 000	4 983 000
Total Assets	5 377 000	3 716 000	4 552 000	5 079 000
Total Equity	1 442 000	937 000	1 493 000	1 353 000
Short-Term Group Debt	0	0	1 000	1 262 000
Total Long-Term Debt	0	0	0	0
Creditors	2 134 000	389 000	374 000	521 000
Unpaid Taxes	1 726 000	2 078 000	2 618 000	1 866 000
Dividends	0	0	0	0
Other Current Debt	76 000	312 000	25 000	21 000
Total Current Debt	3 935 000	2 779 000	3 058 000	3 727 000
Total Equity and Debt	5 377 000	3 716 000	4 552 000	5 079 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,09 %	−59,34 %	9,44 %	14,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,62 %	−4,08 %	1,17 %	1,57 %
Current Ratio	1,34	1,25	1,46	1,34
Quick Ratio	1,34	1,25	1,46	1,34
Equity Ratio	0,27	0,25	0,33	0,27
Gross Profit Margin	100 %	99,98 %	100 %	100 %