NORMETA AS

0152 OSLO

Finances

Return on Equity

47,5 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 276 000	2 194 000	961 000
Net Income	998 000	953 000	706 000	224 000
Total Assets	3 607 000	2 621 000	1 288 000	522 000
Total Equity	2 101 000	1 748 000	794 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 276 000	2 194 000	961 000
Expenditure	1 048 000	1 059 000	1 202 000	171 000
Operating Profit	1 281 000	1 217 000	993 000	790 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	1 000	0	65 000	443 000
Financial Balance	2 000	1 000	−64 000	−443 000
Earnings Before Tax	1 282 000	1 218 000	929 000	346 000
Tax	284 000	265 000	222 000	123 000
Net Income	998 000	953 000	706 000	224 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 144 000	1 800 000	214 000	84 000
Total Current Assets	1 463 000	821 000	1 075 000	438 000
Total Assets	3 607 000	2 621 000	1 288 000	522 000
Total Retained Equity	2 013 000	1 265 000	312 000	0
Total Equity	2 101 000	1 748 000	794 000	211 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	1 506 000	873 000	494 000	309 000
Total Equity and Debt	3 607 000	2 621 000	1 288 000	522 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 329 000	2 483 000	2 129 000	961 000
Other Income	0	−207 000	65 000	0
Revenue	2 329 000	2 276 000	2 194 000	961 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	883 000	888 000	989 000	83 000
Depreciation	26 000	21 000	30 000	6 000
Impairment	0	0	0	0
Expenditure	1 048 000	1 059 000	1 202 000	171 000
Operating Profit	1 281 000	1 217 000	993 000	790 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	1 000	0	65 000	443 000
Financial Balance	2 000	1 000	−64 000	−443 000
Dividends	250 000	0	123 000	0
Net Income	998 000	953 000	706 000	224 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	47 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	36 000	54 000	84 000
Total Tangible Assets	18 000	36 000	54 000	84 000
Total Fiancial Fixed Assets	2 087 000	1 717 000	160 000	0
Total Fixed Assets	2 144 000	1 800 000	214 000	84 000
Stock	0	0	0	0
Total Investments	0	0	0	80 000
Cash, Bank	0	8 000	842 000	38 000
Total Current Assets	1 463 000	821 000	1 075 000	438 000
Total Assets	3 607 000	2 621 000	1 288 000	522 000
Total Equity	2 101 000	1 748 000	794 000	211 000
Short-Term Group Debt	350 000	350 000	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	17 000	5 000	31 000	60 000
Unpaid Taxes	267 000	164 000	117 000	90 000
Dividends	250 000	0	123 000	0
Other Current Debt	338 000	166 000	122 000	38 000
Total Current Debt	1 506 000	873 000	494 000	309 000
Total Equity and Debt	3 607 000	2 621 000	1 288 000	522 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,5 %	54,52 %	88,92 %	106,16 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	55 %	53,47 %	45,26 %	82,21 %
Current Ratio	0,97	0,94	2,18	1,42
Quick Ratio	0,97	0,94	2,18	1,42
Equity Ratio	0,58	0,67	0,62	0,4
Gross Profit Margin	100 %	100 %	99,91 %	100 %