NEXTSTAGE AS

1472 FJELLHAMAR

Finances

Share Ownership

Return on Equity

32,07 %

Current Ratio

2,34

Debt-to-Equity Ratio

1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 770 000	1 470 000	1 447 000	1 339 000
Net Income	743 000	180 000	250 000	−225 000
Total Assets	5 969 000	4 978 000	5 960 000	5 769 000
Total Equity	2 317 000	1 574 000	1 394 000	1 144 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 770 000	1 470 000	1 447 000	1 339 000
Expenditure	825 000	1 230 000	896 000	1 404 000
Operating Profit	945 000	240 000	551 000	−65 000
Financial Income	6 000	0	0	1 000
Financial Costs	0	172 000	236 000	233 000
Financial Balance	6 000	−172 000	−236 000	−232 000
Earnings Before Tax	950 000	68 000	315 000	−298 000
Tax	207 000	−69 000	70 000	−69 000
Net Income	743 000	180 000	250 000	−225 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 890 000	4 765 000	4 862 000	4 959 000
Total Current Assets	1 079 000	214 000	1 098 000	810 000
Total Assets	5 969 000	4 978 000	5 960 000	5 769 000
Total Retained Equity	2 167 000	1 424 000	1 244 000	994 000
Total Equity	2 317 000	1 574 000	1 394 000	1 144 000
Total Long-Term Debt	3 191 000	3 191 000	4 464 000	4 394 000
Total Current Debt	461 000	213 000	102 000	232 000
Total Equity and Debt	5 969 000	4 978 000	5 960 000	5 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 770 000	1 470 000	0	0
Other Income	0	0	1 447 000	1 339 000
Revenue	1 770 000	1 470 000	1 447 000	1 339 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	2 000	0	1 000
Depreciation	97 000	97 000	97 000	97 000
Impairment	0	0	0	0
Expenditure	825 000	1 230 000	896 000	1 404 000
Operating Profit	945 000	240 000	551 000	−65 000
Financial Income	6 000	0	0	1 000
Financial Costs	0	172 000	236 000	233 000
Financial Balance	6 000	−172 000	−236 000	−232 000
Dividends	0	0	0	0
Net Income	743 000	180 000	250 000	−225 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 667 000	4 765 000	4 862 000	4 959 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 667 000	4 765 000	4 862 000	4 959 000
Total Fiancial Fixed Assets	223 000	0	0	0
Total Fixed Assets	4 890 000	4 765 000	4 862 000	4 959 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 069 000	214 000	1 114 000	778 000
Total Current Assets	1 079 000	214 000	1 098 000	810 000
Total Assets	5 969 000	4 978 000	5 960 000	5 769 000
Total Equity	2 317 000	1 574 000	1 394 000	1 144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 191 000	3 191 000	4 464 000	4 394 000
Creditors	156 000	151 000	−2 000	109 000
Unpaid Taxes	16 000	14 000	66 000	107 000
Dividends	0	0	0	0
Other Current Debt	79 000	28 000	38 000	15 000
Total Current Debt	461 000	213 000	102 000	232 000
Total Equity and Debt	5 969 000	4 978 000	5 960 000	5 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,07 %	11,44 %	17,93 %	−19,67 %
Debt-to-Equity Ratio	1,38	2,03	3,2	3,84
Operating Profit Margin	53,39 %	16,33 %	38,08 %	−4,85 %
Current Ratio	2,34	1	10,76	3,49
Quick Ratio	2,34	1	10,76	3,49
Equity Ratio	0,39	0,32	0,23	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %