DEFAULT AS

3478 NÆRSNES

Finances

Share Ownership

Return on Equity

28,72 %

Current Ratio

3,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 154 000	2 104 000	2 180 000	2 025 000
Net Income	673 000	965 000	451 000	738 000
Total Assets	3 229 000	3 225 000	2 637 000	2 474 000
Total Equity	2 343 000	2 071 000	1 706 000	1 705 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 154 000	2 104 000	2 180 000	2 025 000
Expenditure	1 213 000	1 160 000	1 614 000	1 095 000
Operating Profit	941 000	945 000	566 000	930 000
Financial Income	6 000	296 000	12 000	16 000
Financial Costs	168 000	1 000	0	0
Financial Balance	−162 000	295 000	12 000	16 000
Earnings Before Tax	779 000	1 239 000	578 000	946 000
Tax	106 000	274 000	127 000	208 000
Net Income	673 000	965 000	451 000	738 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 229 000	3 225 000	2 637 000	2 474 000
Total Assets	3 229 000	3 225 000	2 637 000	2 474 000
Total Retained Equity	2 242 000	1 969 000	1 604 000	1 603 000
Total Equity	2 343 000	2 071 000	1 706 000	1 705 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	886 000	1 154 000	932 000	769 000
Total Equity and Debt	3 229 000	3 225 000	2 637 000	2 474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 154 000	2 104 000	2 180 000	2 025 000
Other Income	0	0	0	0
Revenue	2 154 000	2 104 000	2 180 000	2 025 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 139 000	1 089 000	1 565 000	1 029 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 213 000	1 160 000	1 614 000	1 095 000
Operating Profit	941 000	945 000	566 000	930 000
Financial Income	6 000	296 000	12 000	16 000
Financial Costs	168 000	1 000	0	0
Financial Balance	−162 000	295 000	12 000	16 000
Dividends	400 000	600 000	450 000	300 000
Net Income	673 000	965 000	451 000	738 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	1 874 000	1 941 000	650 000	0
Cash, Bank	861 000	783 000	1 537 000	2 034 000
Total Current Assets	3 229 000	3 225 000	2 637 000	2 474 000
Total Assets	3 229 000	3 225 000	2 637 000	2 474 000
Total Equity	2 343 000	2 071 000	1 706 000	1 705 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	3 000	4 000	3 000
Unpaid Taxes	190 000	167 000	197 000	162 000
Dividends	400 000	600 000	450 000	300 000
Other Current Debt	119 000	110 000	154 000	96 000
Total Current Debt	886 000	1 154 000	932 000	769 000
Total Equity and Debt	3 229 000	3 225 000	2 637 000	2 474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,72 %	46,6 %	26,44 %	43,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	43,69 %	44,91 %	25,96 %	45,93 %
Current Ratio	3,64	2,79	2,83	3,22
Quick Ratio	3,64	2,79	2,83	3,22
Equity Ratio	0,73	0,64	0,65	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %