TØMRERMESTER JAN H. NORBECK ENTREPRENØRFORRETNING AS

1476 RASTA

Finances

Share Ownership

Return on Equity

5,56 %

Current Ratio

3,86

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 936 000	6 171 000	8 378 000	10 898 000
Net Income	212 000	187 000	675 000	610 000
Total Assets	6 166 000	6 608 000	6 442 000	9 298 000
Total Equity	3 815 000	3 604 000	3 416 000	3 242 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 936 000	6 171 000	8 378 000	10 898 000
Expenditure	5 609 000	5 877 000	7 339 000	9 903 000
Operating Profit	327 000	294 000	1 039 000	995 000
Financial Income	0	0	0	0
Financial Costs	43 000	54 000	173 000	213 000
Financial Balance	−43 000	−54 000	−173 000	−213 000
Earnings Before Tax	285 000	240 000	866 000	782 000
Tax	73 000	53 000	191 000	172 000
Net Income	212 000	187 000	675 000	610 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	867 000	1 114 000	4 229 000	7 348 000
Total Current Assets	5 299 000	5 494 000	2 212 000	1 950 000
Total Assets	6 166 000	6 608 000	6 442 000	9 298 000
Total Retained Equity	3 596 000	3 384 000	3 197 000	3 022 000
Total Equity	3 815 000	3 604 000	3 416 000	3 242 000
Total Long-Term Debt	977 000	1 253 000	1 463 000	4 551 000
Total Current Debt	1 373 000	1 751 000	1 563 000	1 505 000
Total Equity and Debt	6 166 000	6 608 000	6 442 000	9 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 936 000	5 590 000	7 616 000	10 509 000
Other Income	0	581 000	762 000	390 000
Revenue	5 936 000	6 171 000	8 378 000	10 898 000
Cost of Goods Sold	2 715 000	2 583 000	3 123 000	4 594 000
Salary Costs	1 658 000	2 523 000	2 856 000	3 478 000
Depreciation	247 000	261 000	299 000	351 000
Impairment	0	0	0	0
Expenditure	5 609 000	5 877 000	7 339 000	9 903 000
Operating Profit	327 000	294 000	1 039 000	995 000
Financial Income	0	0	0	0
Financial Costs	43 000	54 000	173 000	213 000
Financial Balance	−43 000	−54 000	−173 000	−213 000
Dividends	0	0	0	0
Net Income	212 000	187 000	675 000	610 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 878 000	5 814 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	867 000	1 114 000	1 343 000	1 510 000
Total Tangible Assets	867 000	1 114 000	4 221 000	7 324 000
Total Fiancial Fixed Assets	0	0	8 000	24 000
Total Fixed Assets	867 000	1 114 000	4 229 000	7 348 000
Stock	2 579 000	1 345 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 887 000	3 038 000	597 000	1 132 000
Total Current Assets	5 299 000	5 494 000	2 212 000	1 950 000
Total Assets	6 166 000	6 608 000	6 442 000	9 298 000
Total Equity	3 815 000	3 604 000	3 416 000	3 242 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	977 000	1 253 000	1 463 000	4 551 000
Creditors	418 000	635 000	470 000	359 000
Unpaid Taxes	391 000	383 000	499 000	392 000
Dividends	0	0	0	0
Other Current Debt	394 000	704 000	450 000	509 000
Total Current Debt	1 373 000	1 751 000	1 563 000	1 505 000
Total Equity and Debt	6 166 000	6 608 000	6 442 000	9 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,56 %	5,19 %	19,76 %	18,82 %
Debt-to-Equity Ratio	0,26	0,35	0,43	1,4
Operating Profit Margin	5,51 %	4,76 %	12,4 %	9,13 %
Current Ratio	3,86	3,14	1,42	1,3
Quick Ratio	−4,39	13,53	1,42	1,3
Equity Ratio	0,62	0,55	0,53	0,35
Gross Profit Margin	54,26 %	58,14 %	62,72 %	57,85 %