NORWAY SAYS AS

5013 BERGEN

Finances

Share Ownership

Return on Equity

303,33 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	263 000	381 000	263 000	425 000
Net Income	182 000	256 000	163 000	272 000
Total Assets	612 000	720 000	601 000	895 000
Total Equity	60 000	61 000	63 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	263 000	381 000	263 000	425 000
Expenditure	30 000	53 000	54 000	76 000
Operating Profit	233 000	328 000	209 000	349 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	234 000	328 000	210 000	348 000
Tax	51 000	72 000	46 000	77 000
Net Income	182 000	256 000	163 000	272 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	612 000	720 000	601 000	895 000
Total Assets	612 000	720 000	601 000	895 000
Total Retained Equity	0	1 000	3 000	4 000
Total Equity	60 000	61 000	63 000	64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	552 000	660 000	538 000	831 000
Total Equity and Debt	612 000	720 000	601 000	895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	263 000	381 000	263 000	425 000
Revenue	263 000	381 000	263 000	425 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	23 000	11 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	30 000	53 000	54 000	76 000
Operating Profit	233 000	328 000	209 000	349 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	183 000	258 000	165 000	0
Net Income	182 000	256 000	163 000	272 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	30 000	30 000	30 000	30 000
Total Investments	0	0	0	0
Cash, Bank	512 000	587 000	510 000	580 000
Total Current Assets	612 000	720 000	601 000	895 000
Total Assets	612 000	720 000	601 000	895 000
Total Equity	60 000	61 000	63 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	9 000	11 000
Unpaid Taxes	16 000	25 000	16 000	11 000
Dividends	183 000	258 000	165 000	0
Other Current Debt	302 000	302 000	302 000	463 000
Total Current Debt	552 000	660 000	538 000	831 000
Total Equity and Debt	612 000	720 000	601 000	895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	303,33 %	419,67 %	258,73 %	425 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	88,59 %	86,09 %	79,47 %	82,12 %
Current Ratio	1,11	1,09	1,12	1,08
Quick Ratio	1,17	1,14	1,18	1,12
Equity Ratio	0,1	0,08	0,1	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %