NORDIC CONSORTIO AS

1540 VESTBY

Finances

Return on Equity

64,44 %

Current Ratio

8,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	3 568 000	1 914 000	1 113 000	1 072 000
Total Assets	5 561 000	6 085 000	5 554 000	5 502 000
Total Equity	5 537 000	6 072 000	5 549 000	5 496 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	0	0	12 000	6 000
Operating Profit	0	0	−12 000	−6 000
Financial Income	3 594 000	1 927 000	1 131 000	1 084 000
Financial Costs	2 000	1 000	0	1 000
Financial Balance	3 592 000	1 926 000	1 131 000	1 083 000
Earnings Before Tax	3 592 000	1 926 000	1 118 000	1 078 000
Tax	23 000	12 000	5 000	6 000
Net Income	3 568 000	1 914 000	1 113 000	1 072 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 368 000	5 368 000	5 368 000	5 368 000
Total Current Assets	193 000	717 000	186 000	133 000
Total Assets	5 561 000	6 085 000	5 554 000	5 502 000
Total Retained Equity	2 058 000	2 593 000	1 961 000	1 908 000
Total Equity	5 537 000	6 072 000	5 549 000	5 496 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	23 000	12 000	5 000	6 000
Total Equity and Debt	5 561 000	6 085 000	5 554 000	5 502 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	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	0	0	12 000	6 000
Operating Profit	0	0	−12 000	−6 000
Financial Income	3 594 000	1 927 000	1 131 000	1 084 000
Financial Costs	2 000	1 000	0	1 000
Financial Balance	3 592 000	1 926 000	1 131 000	1 083 000
Dividends	0	0	0	1 000 000
Net Income	3 568 000	1 914 000	1 113 000	1 072 000

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	5 368 000	5 368 000	5 368 000	5 368 000
Total Fixed Assets	5 368 000	5 368 000	5 368 000	5 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	193 000	207 000	186 000	133 000
Total Current Assets	193 000	717 000	186 000	133 000
Total Assets	5 561 000	6 085 000	5 554 000	5 502 000
Total Equity	5 537 000	6 072 000	5 549 000	5 496 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	1 000 000
Other Current Debt	0	0	0	0
Total Current Debt	23 000	12 000	5 000	6 000
Total Equity and Debt	5 561 000	6 085 000	5 554 000	5 502 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,44 %	31,52 %	20,06 %	19,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	8,39	59,75	37,2	22,17
Quick Ratio	8,39	59,75	37,2	22,17
Equity Ratio	1	1	1	1
Gross Profit Margin	-	-	-	-