NORSK SENTER FOR INFORMASJONSSIKRING

2815 GJØVIK

Finances

Share Ownership

Return on Equity

−168,99 %

Current Ratio

0,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 590 000	15 296 000	16 513 000	17 499 000
Net Income	−3 297 000	−1 216 000	14 000	606 000
Total Assets	4 642 000	8 231 000	10 200 000	9 582 000
Total Equity	1 951 000	5 248 000	6 464 000	6 450 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 590 000	15 296 000	16 513 000	17 499 000
Expenditure	17 909 000	16 535 000	16 541 000	16 942 000
Operating Profit	−3 318 000	−1 239 000	−28 000	556 000
Financial Income	21 000	30 000	45 000	54 000
Financial Costs	0	7 000	3 000	4 000
Financial Balance	21 000	23 000	42 000	50 000
Earnings Before Tax	−3 297 000	−1 216 000	14 000	606 000
Tax	0	0	0	0
Net Income	−3 297 000	−1 216 000	14 000	606 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 352 000	751 000	36 000	49 000
Total Current Assets	2 290 000	7 480 000	10 164 000	9 533 000
Total Assets	4 642 000	8 231 000	10 200 000	9 582 000
Total Retained Equity	1 951 000	5 248 000	6 464 000	6 450 000
Total Equity	1 951 000	5 248 000	6 464 000	6 450 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 691 000	2 983 000	3 736 000	3 132 000
Total Equity and Debt	4 642 000	8 231 000	10 200 000	9 582 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 585 000	15 291 000	16 502 000	17 498 000
Other Income	5 000	5 000	11 000	1 000
Revenue	14 590 000	15 296 000	16 513 000	17 499 000
Cost of Goods Sold	841 000	404 000	906 000	1 331 000
Salary Costs	11 132 000	9 702 000	9 579 000	10 869 000
Depreciation	358 000	117 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	17 909 000	16 535 000	16 541 000	16 942 000
Operating Profit	−3 318 000	−1 239 000	−28 000	556 000
Financial Income	21 000	30 000	45 000	54 000
Financial Costs	0	7 000	3 000	4 000
Financial Balance	21 000	23 000	42 000	50 000
Dividends	0	0	0	0
Net Income	−3 297 000	−1 216 000	14 000	606 000

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	2 352 000	751 000	36 000	49 000
Total Tangible Assets	2 352 000	751 000	36 000	49 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 352 000	751 000	36 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 755 000	5 191 000	8 834 000	8 732 000
Total Current Assets	2 290 000	7 480 000	10 164 000	9 533 000
Total Assets	4 642 000	8 231 000	10 200 000	9 582 000
Total Equity	1 951 000	5 248 000	6 464 000	6 450 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	165 000	743 000	175 000	952 000
Unpaid Taxes	688 000	1 003 000	757 000	1 019 000
Dividends	0	0	0	0
Other Current Debt	1 839 000	1 237 000	2 804 000	1 162 000
Total Current Debt	2 691 000	2 983 000	3 736 000	3 132 000
Total Equity and Debt	4 642 000	8 231 000	10 200 000	9 582 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−168,99 %	−23,17 %	0,22 %	9,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−22,74 %	−8,1 %	−0,17 %	3,18 %
Current Ratio	0,85	2,51	2,72	3,04
Quick Ratio	0,85	2,51	2,72	3,04
Equity Ratio	0,42	0,64	0,63	0,67
Gross Profit Margin	94,24 %	97,36 %	94,51 %	92,39 %