NORSJØ ARKITEKTER AS

3810 GVARV

Finances

Share Ownership

Return on Equity

37,2 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 168 000	1 827 000	2 713 000	2 733 000
Net Income	250 000	−18 000	25 000	159 000
Total Assets	1 301 000	1 577 000	2 278 000	2 291 000
Total Equity	672 000	1 172 000	1 191 000	1 165 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 168 000	1 827 000	2 713 000	2 733 000
Expenditure	1 854 000	1 848 000	2 688 000	2 537 000
Operating Profit	314 000	−20 000	25 000	196 000
Financial Income	2 000	2 000	8 000	9 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	8 000	9 000
Earnings Before Tax	316 000	−18 000	32 000	205 000
Tax	66 000	0	7 000	45 000
Net Income	250 000	−18 000	25 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	15 000	20 000	27 000
Total Current Assets	1 297 000	1 561 000	2 258 000	2 264 000
Total Assets	1 301 000	1 577 000	2 278 000	2 291 000
Total Retained Equity	622 000	1 122 000	1 141 000	1 115 000
Total Equity	672 000	1 172 000	1 191 000	1 165 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	628 000	404 000	1 087 000	1 125 000
Total Equity and Debt	1 301 000	1 577 000	2 278 000	2 291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 168 000	1 827 000	2 713 000	2 733 000
Other Income	0	0	0	0
Revenue	2 168 000	1 827 000	2 713 000	2 733 000
Cost of Goods Sold	59 000	107 000	146 000	329 000
Salary Costs	1 390 000	1 324 000	2 066 000	1 727 000
Depreciation	11 000	5 000	7 000	10 000
Impairment	0	0	0	0
Expenditure	1 854 000	1 848 000	2 688 000	2 537 000
Operating Profit	314 000	−20 000	25 000	196 000
Financial Income	2 000	2 000	8 000	9 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	8 000	9 000
Dividends	750 000	0	0	0
Net Income	250 000	−18 000	25 000	159 000

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	0	11 000	16 000	23 000
Total Tangible Assets	0	11 000	16 000	23 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	4 000	15 000	20 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	932 000	1 019 000	1 730 000	1 920 000
Total Current Assets	1 297 000	1 561 000	2 258 000	2 264 000
Total Assets	1 301 000	1 577 000	2 278 000	2 291 000
Total Equity	672 000	1 172 000	1 191 000	1 165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	17 000	10 000	125 000
Unpaid Taxes	259 000	137 000	403 000	401 000
Dividends	750 000	0	0	0
Other Current Debt	277 000	250 000	667 000	555 000
Total Current Debt	628 000	404 000	1 087 000	1 125 000
Total Equity and Debt	1 301 000	1 577 000	2 278 000	2 291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,2 %	−1,54 %	2,1 %	13,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,48 %	−1,09 %	0,92 %	7,17 %
Current Ratio	2,07	3,86	2,08	2,01
Quick Ratio	2,07	3,86	2,08	2,01
Equity Ratio	0,52	0,74	0,52	0,51
Gross Profit Margin	97,28 %	94,14 %	94,62 %	87,96 %