NORWEGIAN INSURANCE BROKERS AS

0139 OSLO

Finances

Share Ownership

Return on Equity

−358,46 %

Current Ratio

1,79

Debt-to-Equity Ratio

−7,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 770 000	1 854 000	3 808 000	2 732 000
Net Income	233 000	−190 000	388 000	−669 000
Total Assets	868 000	1 281 000	1 125 000	581 000
Total Equity	−65 000	−298 000	−108 000	−497 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 770 000	1 854 000	3 808 000	2 732 000
Expenditure	1 523 000	2 043 000	3 327 000	3 418 000
Operating Profit	247 000	−189 000	481 000	−686 000
Financial Income	4 000	1 000	0	0
Financial Costs	0	2 000	7 000	0
Financial Balance	4 000	−1 000	−7 000	0
Earnings Before Tax	251 000	−190 000	474 000	−687 000
Tax	18 000	0	85 000	−18 000
Net Income	233 000	−190 000	388 000	−669 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	37 000	37 000	37 000
Total Current Assets	832 000	1 244 000	1 089 000	544 000
Total Assets	868 000	1 281 000	1 125 000	581 000
Total Retained Equity	−165 000	−398 000	−208 000	−597 000
Total Equity	−65 000	−298 000	−108 000	−497 000
Total Long-Term Debt	469 000	694 000	700 000	708 000
Total Current Debt	464 000	884 000	533 000	370 000
Total Equity and Debt	868 000	1 281 000	1 125 000	581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	3 808 000	0
Other Income	1 770 000	1 854 000	0	2 732 000
Revenue	1 770 000	1 854 000	3 808 000	2 732 000
Cost of Goods Sold	0	0	0	11 000
Salary Costs	1 013 000	1 388 000	1 826 000	1 277 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 523 000	2 043 000	3 327 000	3 418 000
Operating Profit	247 000	−189 000	481 000	−686 000
Financial Income	4 000	1 000	0	0
Financial Costs	0	2 000	7 000	0
Financial Balance	4 000	−1 000	−7 000	0
Dividends	0	0	0	0
Net Income	233 000	−190 000	388 000	−669 000

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	37 000	37 000	37 000	37 000
Total Tangible Assets	37 000	37 000	37 000	37 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	37 000	37 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	444 000	581 000	580 000	504 000
Total Current Assets	832 000	1 244 000	1 089 000	544 000
Total Assets	868 000	1 281 000	1 125 000	581 000
Total Equity	−65 000	−298 000	−108 000	−497 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	469 000	694 000	700 000	708 000
Creditors	92 000	186 000	101 000	99 000
Unpaid Taxes	59 000	374 000	224 000	79 000
Dividends	0	0	0	0
Other Current Debt	285 000	315 000	123 000	139 000
Total Current Debt	464 000	884 000	533 000	370 000
Total Equity and Debt	868 000	1 281 000	1 125 000	581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−358,46 %	63,76 %	−359,26 %	134,61 %
Debt-to-Equity Ratio	−7,22	−2,33	−6,48	−1,42
Operating Profit Margin	13,95 %	−10,19 %	12,63 %	−25,11 %
Current Ratio	1,79	1,41	2,04	1,47
Quick Ratio	1,79	1,41	2,04	1,47
Equity Ratio	−0,07	−0,23	−0,1	−0,86
Gross Profit Margin	100 %	100 %	100 %	99,6 %