NORDSIA EIENDOM AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

22,88 %

Current Ratio

0,55

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 235 000	3 242 000	3 176 000	3 110 000
Net Income	2 111 000	1 749 000	1 481 000	1 349 000
Total Assets	12 974 000	12 062 000	17 719 000	18 315 000
Total Equity	9 227 000	8 064 000	7 692 000	6 210 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 235 000	3 242 000	3 176 000	3 110 000
Expenditure	735 000	880 000	1 042 000	1 059 000
Operating Profit	2 500 000	2 363 000	2 134 000	2 051 000
Financial Income	334 000	37 000	42 000	83 000
Financial Costs	128 000	158 000	277 000	404 000
Financial Balance	206 000	−121 000	−235 000	−321 000
Earnings Before Tax	2 706 000	2 242 000	1 900 000	1 729 000
Tax	595 000	493 000	418 000	380 000
Net Income	2 111 000	1 749 000	1 481 000	1 349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 162 000	11 704 000	12 438 000	13 239 000
Total Current Assets	1 812 000	358 000	5 281 000	5 076 000
Total Assets	12 974 000	12 062 000	17 719 000	18 315 000
Total Retained Equity	0	−969 000	−1 341 000	−2 822 000
Total Equity	9 227 000	8 064 000	7 692 000	6 210 000
Total Long-Term Debt	441 000	2 035 000	9 535 000	11 536 000
Total Current Debt	3 305 000	1 963 000	493 000	568 000
Total Equity and Debt	12 974 000	12 062 000	17 719 000	18 315 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 126 000	3 074 000	3 019 000
Other Income	3 235 000	117 000	103 000	90 000
Revenue	3 235 000	3 242 000	3 176 000	3 110 000
Cost of Goods Sold	0	216 000	244 000	212 000
Salary Costs	0	0	0	0
Depreciation	629 000	629 000	678 000	732 000
Impairment	0	0	0	0
Expenditure	735 000	880 000	1 042 000	1 059 000
Operating Profit	2 500 000	2 363 000	2 134 000	2 051 000
Financial Income	334 000	37 000	42 000	83 000
Financial Costs	128 000	158 000	277 000	404 000
Financial Balance	206 000	−121 000	−235 000	−321 000
Dividends	0	0	0	0
Net Income	2 111 000	1 749 000	1 481 000	1 349 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	948 000	861 000	966 000	1 089 000
Real Eastate	10 214 000	10 843 000	11 472 000	12 150 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 214 000	10 843 000	11 472 000	12 150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 162 000	11 704 000	12 438 000	13 239 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 386 000	329 000	5 253 000	5 047 000
Total Current Assets	1 812 000	358 000	5 281 000	5 076 000
Total Assets	12 974 000	12 062 000	17 719 000	18 315 000
Total Equity	9 227 000	8 064 000	7 692 000	6 210 000
Short-Term Group Debt	0	1 765 000	0	0
Total Long-Term Debt	441 000	2 035 000	9 535 000	11 536 000
Creditors	32 000	0	0	143 000
Unpaid Taxes	131 000	122 000	97 000	96 000
Dividends	0	0	0	0
Other Current Debt	3 142 000	76 000	100 000	100 000
Total Current Debt	3 305 000	1 963 000	493 000	568 000
Total Equity and Debt	12 974 000	12 062 000	17 719 000	18 315 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,88 %	21,69 %	19,25 %	21,72 %
Debt-to-Equity Ratio	0,05	0,25	1,24	1,86
Operating Profit Margin	77,28 %	72,89 %	67,19 %	65,95 %
Current Ratio	0,55	0,18	10,71	8,94
Quick Ratio	0,55	0,18	10,71	8,94
Equity Ratio	0,71	0,67	0,43	0,34
Gross Profit Margin	100 %	93,34 %	92,32 %	93,18 %