NORDA PARTNERS AS

7011 TRONDHEIM

Finances

Return on Equity

46,06 %

Current Ratio

65,53

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 098 000	231 000	0	0
Net Income	39 577 000	19 458 000	2 327 000	3 381 000
Total Assets	89 652 000	50 294 000	36 730 000	38 961 000
Total Equity	85 918 000	46 342 000	26 884 000	26 643 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 098 000	231 000	0	0
Expenditure	929 000	1 871 000	1 156 000	1 182 000
Operating Profit	169 000	−1 640 000	−1 156 000	−1 182 000
Financial Income	39 737 000	20 892 000	4 172 000	5 266 000
Financial Costs	97 000	105 000	286 000	314 000
Financial Balance	39 640 000	20 787 000	3 886 000	4 952 000
Earnings Before Tax	39 809 000	19 147 000	2 730 000	3 770 000
Tax	232 000	−311 000	403 000	388 000
Net Income	39 577 000	19 458 000	2 327 000	3 381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 525 000	38 386 000	32 329 000	31 746 000
Total Current Assets	50 127 000	11 909 000	4 401 000	7 216 000
Total Assets	89 652 000	50 294 000	36 730 000	38 961 000
Total Retained Equity	75 418 000	35 842 000	16 384 000	16 143 000
Total Equity	85 918 000	46 342 000	26 884 000	26 643 000
Total Long-Term Debt	2 969 000	3 732 000	6 605 000	7 849 000
Total Current Debt	765 000	221 000	3 241 000	4 470 000
Total Equity and Debt	89 652 000	50 294 000	36 730 000	38 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 098 000	231 000	0	0
Other Income	0	0	0	0
Revenue	1 098 000	231 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	929 000	1 871 000	1 156 000	1 182 000
Operating Profit	169 000	−1 640 000	−1 156 000	−1 182 000
Financial Income	39 737 000	20 892 000	4 172 000	5 266 000
Financial Costs	97 000	105 000	286 000	314 000
Financial Balance	39 640 000	20 787 000	3 886 000	4 952 000
Dividends	0	0	0	0
Net Income	39 577 000	19 458 000	2 327 000	3 381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	265 000	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	39 493 000	38 121 000	32 329 000	31 746 000
Total Fixed Assets	39 525 000	38 386 000	32 329 000	31 746 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 364 000	6 879 000	75 000	1 436 000
Total Current Assets	50 127 000	11 909 000	4 401 000	7 216 000
Total Assets	89 652 000	50 294 000	36 730 000	38 961 000
Total Equity	85 918 000	46 342 000	26 884 000	26 643 000
Short-Term Group Debt	0	0	2 822 000	4 080 000
Total Long-Term Debt	2 969 000	3 732 000	6 605 000	7 849 000
Creditors	101 000	221 000	16 000	49 000
Unpaid Taxes	664 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	765 000	221 000	3 241 000	4 470 000
Total Equity and Debt	89 652 000	50 294 000	36 730 000	38 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,06 %	41,99 %	8,66 %	12,69 %
Debt-to-Equity Ratio	0,03	0,08	0,25	0,29
Operating Profit Margin	15,39 %	−709,96 %	-	-
Current Ratio	65,53	53,89	1,36	1,61
Quick Ratio	65,53	53,89	1,36	1,61
Equity Ratio	0,96	0,92	0,73	0,68
Gross Profit Margin	100 %	100 %	-	-