NORDIC ADVISER AS

0184 OSLO

Finances

Share Ownership

Return on Equity

47,94 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 907 000	36 647 000	43 426 000	34 850 000
Net Income	813 000	896 000	1 616 000	1 087 000
Total Assets	8 735 000	7 891 000	11 384 000	7 595 000
Total Equity	1 696 000	1 883 000	2 486 000	2 370 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 907 000	36 647 000	43 426 000	34 850 000
Expenditure	37 822 000	35 482 000	41 339 000	33 442 000
Operating Profit	1 085 000	1 165 000	2 087 000	1 408 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	1 000	2 000	3 000
Earnings Before Tax	1 087 000	1 166 000	2 090 000	1 411 000
Tax	274 000	269 000	473 000	324 000
Net Income	813 000	896 000	1 616 000	1 087 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	27 000	62 000
Total Current Assets	8 735 000	7 891 000	11 357 000	7 533 000
Total Assets	8 735 000	7 891 000	11 384 000	7 595 000
Total Retained Equity	1 596 000	1 783 000	2 386 000	2 270 000
Total Equity	1 696 000	1 883 000	2 486 000	2 370 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 040 000	6 009 000	8 898 000	5 226 000
Total Equity and Debt	8 735 000	7 891 000	11 384 000	7 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 907 000	36 647 000	43 426 000	34 850 000
Other Income	0	0	0	0
Revenue	38 907 000	36 647 000	43 426 000	34 850 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	27 000	34 000	33 000
Impairment	0	0	0	0
Expenditure	37 822 000	35 482 000	41 339 000	33 442 000
Operating Profit	1 085 000	1 165 000	2 087 000	1 408 000
Financial Income	2 000	1 000	2 000	4 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	1 000	2 000	3 000
Dividends	1 000 000	1 500 000	1 500 000	200 000
Net Income	813 000	896 000	1 616 000	1 087 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	27 000	62 000
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	0	0	0	0
Total Fixed Assets	0	0	27 000	62 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 738 000	4 031 000	6 492 000	2 747 000
Total Current Assets	8 735 000	7 891 000	11 357 000	7 533 000
Total Assets	8 735 000	7 891 000	11 384 000	7 595 000
Total Equity	1 696 000	1 883 000	2 486 000	2 370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 695 000	4 214 000	6 859 000	4 620 000
Unpaid Taxes	71 000	0	66 000	77 000
Dividends	1 000 000	1 500 000	1 500 000	200 000
Other Current Debt	0	25 000	0	5 000
Total Current Debt	7 040 000	6 009 000	8 898 000	5 226 000
Total Equity and Debt	8 735 000	7 891 000	11 384 000	7 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,94 %	47,58 %	65 %	45,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,79 %	3,18 %	4,81 %	4,04 %
Current Ratio	1,24	1,31	1,28	1,44
Quick Ratio	1,24	1,31	1,28	1,44
Equity Ratio	0,19	0,24	0,22	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %