NORDBOTN EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,56 %

Current Ratio

1,94

Debt-to-Equity Ratio

2,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	310 000	300 000	240 000	40 000
Net Income	77 000	90 000	98 000	10 000
Total Assets	2 169 000	2 212 000	2 688 000	2 515 000
Total Equity	568 000	491 000	401 000	303 000

Income (NOK)	2022	2021	2020	2019
Revenue	310 000	300 000	240 000	40 000
Expenditure	133 000	133 000	69 000	19 000
Operating Profit	177 000	167 000	171 000	21 000
Financial Income	0	0	3 000	0
Financial Costs	79 000	52 000	48 000	7 000
Financial Balance	−79 000	−52 000	−45 000	−7 000
Earnings Before Tax	98 000	115 000	126 000	14 000
Tax	22 000	25 000	28 000	4 000
Net Income	77 000	90 000	98 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 064 000	2 106 000	2 148 000	2 196 000
Total Current Assets	105 000	105 000	540 000	319 000
Total Assets	2 169 000	2 212 000	2 688 000	2 515 000
Total Retained Equity	268 000	191 000	101 000	3 000
Total Equity	568 000	491 000	401 000	303 000
Total Long-Term Debt	1 547 000	1 631 000	2 255 000	2 212 000
Total Current Debt	54 000	90 000	32 000	0
Total Equity and Debt	2 169 000	2 212 000	2 688 000	2 515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	310 000	300 000	240 000	40 000
Revenue	310 000	300 000	240 000	40 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	48 000	48 000	48 000	4 000
Impairment	0	0	0	0
Expenditure	133 000	133 000	69 000	19 000
Operating Profit	177 000	167 000	171 000	21 000
Financial Income	0	0	3 000	0
Financial Costs	79 000	52 000	48 000	7 000
Financial Balance	−79 000	−52 000	−45 000	−7 000
Dividends	0	0	0	0
Net Income	77 000	90 000	98 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	6 000	0	0
Real Eastate	2 052 000	2 100 000	2 148 000	2 196 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 052 000	2 100 000	2 148 000	2 196 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 064 000	2 106 000	2 148 000	2 196 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	92 000	94 000	340 000	279 000
Total Current Assets	105 000	105 000	540 000	319 000
Total Assets	2 169 000	2 212 000	2 688 000	2 515 000
Total Equity	568 000	491 000	401 000	303 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 547 000	1 631 000	2 255 000	2 212 000
Creditors	19 000	12 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	46 000	0	0
Total Current Debt	54 000	90 000	32 000	0
Total Equity and Debt	2 169 000	2 212 000	2 688 000	2 515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,56 %	18,33 %	24,44 %	3,3 %
Debt-to-Equity Ratio	2,72	3,32	5,62	7,3
Operating Profit Margin	57,1 %	55,67 %	71,25 %	52,5 %
Current Ratio	1,94	1,17	16,88	-
Quick Ratio	1,94	1,17	16,88	-
Equity Ratio	0,26	0,22	0,15	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %