NAN TIAN HOUSE AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

4,43 %

Current Ratio

3,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 474 000	3 976 000	3 383 000	3 576 000
Net Income	79 000	412 000	203 000	257 000
Total Assets	2 432 000	2 308 000	1 812 000	1 658 000
Total Equity	1 785 000	1 705 000	1 293 000	1 090 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 474 000	3 976 000	3 383 000	3 576 000
Expenditure	4 364 000	3 444 000	3 119 000	3 245 000
Operating Profit	110 000	532 000	264 000	330 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	−2 000	−1 000	−1 000	0
Earnings Before Tax	108 000	531 000	264 000	330 000
Tax	29 000	119 000	61 000	73 000
Net Income	79 000	412 000	203 000	257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	3 000	13 000
Total Current Assets	2 432 000	2 304 000	1 809 000	1 644 000
Total Assets	2 432 000	2 308 000	1 812 000	1 658 000
Total Retained Equity	1 685 000	1 605 000	1 193 000	990 000
Total Equity	1 785 000	1 705 000	1 293 000	1 090 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	648 000	602 000	519 000	566 000
Total Equity and Debt	2 432 000	2 308 000	1 812 000	1 658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 358 000	3 851 000	3 289 000	3 516 000
Other Income	116 000	124 000	95 000	59 000
Revenue	4 474 000	3 976 000	3 383 000	3 576 000
Cost of Goods Sold	938 000	792 000	753 000	762 000
Salary Costs	2 717 000	1 995 000	1 793 000	1 926 000
Depreciation	0	0	12 000	3 000
Impairment	0	0	0	0
Expenditure	4 364 000	3 444 000	3 119 000	3 245 000
Operating Profit	110 000	532 000	264 000	330 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	−2 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	79 000	412 000	203 000	257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	3 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	12 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	3 000	13 000
Stock	79 000	110 000	73 000	75 000
Total Investments	0	0	0	0
Cash, Bank	2 313 000	2 171 000	1 734 000	1 569 000
Total Current Assets	2 432 000	2 304 000	1 809 000	1 644 000
Total Assets	2 432 000	2 308 000	1 812 000	1 658 000
Total Equity	1 785 000	1 705 000	1 293 000	1 090 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	38 000	−9 000	37 000	29 000
Unpaid Taxes	221 000	180 000	160 000	182 000
Dividends	0	0	0	0
Other Current Debt	363 000	313 000	259 000	282 000
Total Current Debt	648 000	602 000	519 000	566 000
Total Equity and Debt	2 432 000	2 308 000	1 812 000	1 658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,43 %	24,16 %	15,7 %	23,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,46 %	13,38 %	7,8 %	9,23 %
Current Ratio	3,75	3,83	3,49	2,9
Quick Ratio	4,27	4,68	4,06	3,35
Equity Ratio	0,73	0,74	0,71	0,66
Gross Profit Margin	79,03 %	80,08 %	77,74 %	78,69 %