NORSK INDUSTRIVASK AS

1482 NITTEDAL

Finances

Share Ownership

Return on Equity

23,58 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 288 000	20 142 000	16 702 000	14 597 000
Net Income	112 000	1 564 000	1 680 000	640 000
Total Assets	6 641 000	6 677 000	4 831 000	3 163 000
Total Equity	475 000	441 000	321 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 288 000	20 142 000	16 702 000	14 597 000
Expenditure	17 135 000	18 125 000	14 517 000	13 880 000
Operating Profit	154 000	2 016 000	2 184 000	718 000
Financial Income	8 000	2 000	4 000	5 000
Financial Costs	14 000	10 000	28 000	29 000
Financial Balance	−6 000	−8 000	−24 000	−24 000
Earnings Before Tax	147 000	2 008 000	2 161 000	694 000
Tax	35 000	445 000	480 000	54 000
Net Income	112 000	1 564 000	1 680 000	640 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	221 000	148 000	157 000	143 000
Total Current Assets	6 421 000	6 528 000	4 674 000	3 020 000
Total Assets	6 641 000	6 677 000	4 831 000	3 163 000
Total Retained Equity	275 000	241 000	121 000	0
Total Equity	475 000	441 000	321 000	200 000
Total Long-Term Debt	0	0	0	50 000
Total Current Debt	6 166 000	6 235 000	4 510 000	2 912 000
Total Equity and Debt	6 641 000	6 677 000	4 831 000	3 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 149 000	20 144 000	16 649 000	14 597 000
Other Income	139 000	−2 000	53 000	0
Revenue	17 288 000	20 142 000	16 702 000	14 597 000
Cost of Goods Sold	178 000	473 000	188 000	593 000
Salary Costs	14 956 000	15 726 000	13 364 000	12 243 000
Depreciation	70 000	52 000	52 000	48 000
Impairment	0	0	0	0
Expenditure	17 135 000	18 125 000	14 517 000	13 880 000
Operating Profit	154 000	2 016 000	2 184 000	718 000
Financial Income	8 000	2 000	4 000	5 000
Financial Costs	14 000	10 000	28 000	29 000
Financial Balance	−6 000	−8 000	−24 000	−24 000
Dividends	0	0	0	62 000
Net Income	112 000	1 564 000	1 680 000	640 000

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	174 000	106 000	90 000	143 000
Total Tangible Assets	174 000	106 000	90 000	143 000
Total Fiancial Fixed Assets	46 000	43 000	66 000	0
Total Fixed Assets	221 000	148 000	157 000	143 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 565 000	4 422 000	2 470 000	1 156 000
Total Current Assets	6 421 000	6 528 000	4 674 000	3 020 000
Total Assets	6 641 000	6 677 000	4 831 000	3 163 000
Total Equity	475 000	441 000	321 000	200 000
Short-Term Group Debt	1 950 000	1 850 000	2 000 000	246 000
Total Long-Term Debt	0	0	0	50 000
Creditors	162 000	193 000	38 000	17 000
Unpaid Taxes	1 690 000	1 839 000	1 454 000	1 378 000
Dividends	0	0	0	62 000
Other Current Debt	2 351 000	2 316 000	978 000	929 000
Total Current Debt	6 166 000	6 235 000	4 510 000	2 912 000
Total Equity and Debt	6 641 000	6 677 000	4 831 000	3 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,58 %	354,65 %	523,36 %	320 %
Debt-to-Equity Ratio	0	0	0	0,25
Operating Profit Margin	0,89 %	10,01 %	13,08 %	4,92 %
Current Ratio	1,04	1,05	1,04	1,04
Quick Ratio	1,04	1,05	1,04	1,04
Equity Ratio	0,07	0,07	0,07	0,06
Gross Profit Margin	98,97 %	97,65 %	98,87 %	95,94 %