NIPROX TECHNOLOGY AS

6900 FLORØ

Finances

Return on Equity

62,73 %

Current Ratio

1,24

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 926 000	17 281 000	19 623 000	17 395 000
Net Income	3 979 000	1 588 000	2 950 000	1 951 000
Total Assets	17 021 000	15 204 000	14 904 000	9 756 000
Total Equity	6 343 000	4 365 000	4 077 000	2 877 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 926 000	17 281 000	19 623 000	17 395 000
Expenditure	14 471 000	13 752 000	13 150 000	14 768 000
Operating Profit	5 456 000	3 530 000	6 474 000	2 627 000
Financial Income	15 000	19 000	26 000	18 000
Financial Costs	313 000	1 213 000	2 139 000	115 000
Financial Balance	−298 000	−1 194 000	−2 113 000	−97 000
Earnings Before Tax	5 157 000	2 336 000	4 360 000	2 530 000
Tax	1 179 000	748 000	1 411 000	579 000
Net Income	3 979 000	1 588 000	2 950 000	1 951 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 562 000	8 211 000	5 020 000	4 009 000
Total Current Assets	7 459 000	6 993 000	9 884 000	5 746 000
Total Assets	17 021 000	15 204 000	14 904 000	9 756 000
Total Retained Equity	5 031 000	3 053 000	2 765 000	1 565 000
Total Equity	6 343 000	4 365 000	4 077 000	2 877 000
Total Long-Term Debt	4 680 000	3 061 000	3 771 000	2 195 000
Total Current Debt	5 998 000	7 779 000	7 057 000	4 683 000
Total Equity and Debt	17 021 000	15 204 000	14 904 000	9 756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 947 000	17 281 000	19 547 000	17 395 000
Other Income	979 000	0	76 000	0
Revenue	19 926 000	17 281 000	19 623 000	17 395 000
Cost of Goods Sold	1 087 000	1 633 000	1 583 000	1 844 000
Salary Costs	7 855 000	7 105 000	6 676 000	7 524 000
Depreciation	218 000	388 000	263 000	391 000
Impairment	0	0	0	0
Expenditure	14 471 000	13 752 000	13 150 000	14 768 000
Operating Profit	5 456 000	3 530 000	6 474 000	2 627 000
Financial Income	15 000	19 000	26 000	18 000
Financial Costs	313 000	1 213 000	2 139 000	115 000
Financial Balance	−298 000	−1 194 000	−2 113 000	−97 000
Dividends	2 000 000	1 300 000	1 750 000	1 750 000
Net Income	3 979 000	1 588 000	2 950 000	1 951 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	763 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	127 000	250 000	373 000	528 000
Fixtures	363 000	4 098 000	432 000	224 000
Total Tangible Assets	490 000	4 347 000	805 000	752 000
Total Fiancial Fixed Assets	9 072 000	3 864 000	3 452 000	3 241 000
Total Fixed Assets	9 562 000	8 211 000	5 020 000	4 009 000
Stock	5 152 000	4 303 000	3 496 000	2 044 000
Total Investments	0	0	0	0
Cash, Bank	329 000	283 000	4 220 000	320 000
Total Current Assets	7 459 000	6 993 000	9 884 000	5 746 000
Total Assets	17 021 000	15 204 000	14 904 000	9 756 000
Total Equity	6 343 000	4 365 000	4 077 000	2 877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 680 000	3 061 000	3 771 000	2 195 000
Creditors	758 000	980 000	1 528 000	392 000
Unpaid Taxes	700 000	715 000	1 273 000	990 000
Dividends	2 000 000	1 300 000	1 750 000	1 750 000
Other Current Debt	1 490 000	1 005 000	1 097 000	933 000
Total Current Debt	5 998 000	7 779 000	7 057 000	4 683 000
Total Equity and Debt	17 021 000	15 204 000	14 904 000	9 756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,73 %	36,38 %	72,36 %	67,81 %
Debt-to-Equity Ratio	0,74	0,7	0,92	0,76
Operating Profit Margin	27,38 %	20,43 %	32,99 %	15,1 %
Current Ratio	1,24	0,9	1,4	1,23
Quick Ratio	8,82	2,01	2,78	2,18
Equity Ratio	0,37	0,29	0,27	0,29
Gross Profit Margin	94,54 %	90,55 %	91,93 %	89,4 %