NORDBOTTEN CONSULTING AS

1350 LOMMEDALEN

Finances

Return on Equity

36,02 %

Current Ratio

94,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	313 000
Net Income	613 000	7 000	−61 000	228 000
Total Assets	1 719 000	1 409 000	2 050 000	2 257 000
Total Equity	1 702 000	1 389 000	1 981 000	2 093 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	313 000
Expenditure	55 000	51 000	54 000	114 000
Operating Profit	−54 000	−51 000	−54 000	200 000
Financial Income	667 000	178 000	52 000	72 000
Financial Costs	0	120 000	70 000	0
Financial Balance	667 000	58 000	−18 000	72 000
Earnings Before Tax	613 000	7 000	−72 000	271 000
Tax	0	0	−11 000	43 000
Net Income	613 000	7 000	−61 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	1 051 000	1 451 000	1 523 000
Total Current Assets	1 707 000	358 000	599 000	734 000
Total Assets	1 719 000	1 409 000	2 050 000	2 257 000
Total Retained Equity	1 598 000	1 285 000	1 877 000	1 989 000
Total Equity	1 702 000	1 389 000	1 981 000	2 093 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	18 000	20 000	68 000	164 000
Total Equity and Debt	1 719 000	1 409 000	2 050 000	2 257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	313 000
Other Income	0	0	0	0
Revenue	0	0	0	313 000
Cost of Goods Sold	0	0	0	32 000
Salary Costs	25 000	28 000	28 000	28 000
Depreciation	6 000	0	2 000	7 000
Impairment	0	0	0	0
Expenditure	55 000	51 000	54 000	114 000
Operating Profit	−54 000	−51 000	−54 000	200 000
Financial Income	667 000	178 000	52 000	72 000
Financial Costs	0	120 000	70 000	0
Financial Balance	667 000	58 000	−18 000	72 000
Dividends	300 000	0	50 000	100 000
Net Income	613 000	7 000	−61 000	228 000

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	13 000	0	0	2 000
Total Tangible Assets	13 000	0	0	2 000
Total Fiancial Fixed Assets	0	1 051 000	1 451 000	1 521 000
Total Fixed Assets	13 000	1 051 000	1 451 000	1 523 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 698 000	355 000	585 000	731 000
Total Current Assets	1 707 000	358 000	599 000	734 000
Total Assets	1 719 000	1 409 000	2 050 000	2 257 000
Total Equity	1 702 000	1 389 000	1 981 000	2 093 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	2 000	0	3 000
Unpaid Taxes	0	3 000	3 000	3 000
Dividends	300 000	0	50 000	100 000
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	18 000	20 000	68 000	164 000
Total Equity and Debt	1 719 000	1 409 000	2 050 000	2 257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,02 %	0,5 %	−3,08 %	10,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	63,9 %
Current Ratio	94,83	17,9	8,81	4,48
Quick Ratio	94,83	17,9	8,81	4,48
Equity Ratio	0,99	0,99	0,97	0,93
Gross Profit Margin	-	-	-	89,78 %