NORDSTRAND BYGG1 AS

6050 VALDERØYA

Finances

Share Ownership

Return on Equity

−0,33 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	960 000	54 000	348 000	2 609 000
Net Income	2 000	−250 000	−143 000	−197 000
Total Assets	157 000	5 000	170 000	381 000
Total Equity	−598 000	−600 000	−350 000	−207 000

Income (NOK)	2022	2021	2020	2019
Revenue	960 000	54 000	348 000	2 609 000
Expenditure	956 000	158 000	490 000	2 862 000
Operating Profit	3 000	−104 000	−143 000	−252 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	2 000	−104 000	−143 000	−252 000
Tax	0	146 000	0	−55 000
Net Income	2 000	−250 000	−143 000	−197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	0	146 000	146 000
Total Current Assets	104 000	5 000	24 000	236 000
Total Assets	157 000	5 000	170 000	381 000
Total Retained Equity	−698 000	−700 000	−450 000	−307 000
Total Equity	−598 000	−600 000	−350 000	−207 000
Total Long-Term Debt	464 000	429 000	348 000	264 000
Total Current Debt	291 000	176 000	172 000	325 000
Total Equity and Debt	157 000	5 000	170 000	381 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	960 000	54 000	336 000	2 913 000
Other Income	0	0	11 000	−304 000
Revenue	960 000	54 000	348 000	2 609 000
Cost of Goods Sold	747 000	2 000	102 000	1 303 000
Salary Costs	24 000	17 000	231 000	1 229 000
Depreciation	0	0	0	30 000
Impairment	0	0	0	0
Expenditure	956 000	158 000	490 000	2 862 000
Operating Profit	3 000	−104 000	−143 000	−252 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	2 000	−250 000	−143 000	−197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	146 000	146 000
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	53 000	0	0	0
Total Fixed Assets	53 000	0	146 000	146 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	5 000	22 000	36 000
Total Current Assets	104 000	5 000	24 000	236 000
Total Assets	157 000	5 000	170 000	381 000
Total Equity	−598 000	−600 000	−350 000	−207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	464 000	429 000	348 000	264 000
Creditors	170 000	−6 000	−9 000	−4 000
Unpaid Taxes	19 000	20 000	20 000	139 000
Dividends	0	0	0	0
Other Current Debt	102 000	162 000	161 000	189 000
Total Current Debt	291 000	176 000	172 000	325 000
Total Equity and Debt	157 000	5 000	170 000	381 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,33 %	41,67 %	40,86 %	95,17 %
Debt-to-Equity Ratio	−0,78	−0,72	−0,99	−1,28
Operating Profit Margin	0,31 %	−192,59 %	−41,09 %	−9,66 %
Current Ratio	0,36	0,03	0,14	0,73
Quick Ratio	0,36	0,03	0,14	0,73
Equity Ratio	−3,81	−120	−2,06	−0,54
Gross Profit Margin	22,19 %	96,3 %	70,69 %	50,06 %