NORDISK HUNDEMASSASJE SKOLE AS

2350 NES PÅ HEDMARKEN

Finances

Share Ownership

Return on Equity

43,72 %

Current Ratio

1,27

Debt-to-Equity Ratio

1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 051 000	622 000	819 000	1 091 000
Net Income	101 000	−88 000	101 000	−39 000
Total Assets	724 000	781 000	891 000	269 000
Total Equity	231 000	130 000	218 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 051 000	622 000	819 000	1 091 000
Expenditure	908 000	726 000	699 000	1 130 000
Operating Profit	143 000	−104 000	120 000	−39 000
Financial Income	0	0	0	0
Financial Costs	13 000	8 000	9 000	0
Financial Balance	−13 000	−8 000	−9 000	0
Earnings Before Tax	130 000	−112 000	111 000	−39 000
Tax	29 000	−24 000	10 000	0
Net Income	101 000	−88 000	101 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	397 000	555 000	588 000	0
Total Current Assets	327 000	226 000	303 000	269 000
Total Assets	724 000	781 000	891 000	269 000
Total Retained Equity	131 000	30 000	118 000	17 000
Total Equity	231 000	130 000	218 000	117 000
Total Long-Term Debt	235 000	238 000	222 000	0
Total Current Debt	258 000	413 000	451 000	152 000
Total Equity and Debt	724 000	781 000	891 000	269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 051 000	622 000	819 000	1 091 000
Other Income	0	0	0	0
Revenue	1 051 000	622 000	819 000	1 091 000
Cost of Goods Sold	22 000	255 000	97 000	115 000
Salary Costs	12 000	8 000	59 000	433 000
Depreciation	143 000	125 000	31 000	0
Impairment	0	0	0	0
Expenditure	908 000	726 000	699 000	1 130 000
Operating Profit	143 000	−104 000	120 000	−39 000
Financial Income	0	0	0	0
Financial Costs	13 000	8 000	9 000	0
Financial Balance	−13 000	−8 000	−9 000	0
Dividends	0	0	0	0
Net Income	101 000	−88 000	101 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	14 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	57 000	76 000	0	0
Fixtures	341 000	464 000	588 000	0
Total Tangible Assets	397 000	540 000	588 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	397 000	555 000	588 000	0
Stock	119 000	80 000	30 000	30 000
Total Investments	0	0	0	0
Cash, Bank	187 000	115 000	273 000	221 000
Total Current Assets	327 000	226 000	303 000	269 000
Total Assets	724 000	781 000	891 000	269 000
Total Equity	231 000	130 000	218 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	235 000	238 000	222 000	0
Creditors	0	0	0	0
Unpaid Taxes	12 000	0	8 000	26 000
Dividends	0	0	0	0
Other Current Debt	246 000	413 000	443 000	125 000
Total Current Debt	258 000	413 000	451 000	152 000
Total Equity and Debt	724 000	781 000	891 000	269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,72 %	−67,69 %	46,33 %	−33,33 %
Debt-to-Equity Ratio	1,02	1,83	1,02	0
Operating Profit Margin	13,61 %	−16,72 %	14,65 %	−3,57 %
Current Ratio	1,27	0,55	0,67	1,77
Quick Ratio	2,35	0,68	0,72	2,2
Equity Ratio	0,32	0,17	0,24	0,43
Gross Profit Margin	97,91 %	59 %	88,16 %	89,46 %