NOTODDEN BREDBÅND AS

3678 NOTODDEN

Finances

Share Ownership

Return on Equity

2,46 %

Current Ratio

20,54

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	655 000	655 000	655 000	655 000
Net Income	71 000	63 000	59 000	42 000
Total Assets	8 042 000	8 021 000	8 213 000	9 368 000
Total Equity	2 881 000	2 810 000	2 747 000	2 747 000

Income (NOK)	2022	2021	2020	2019
Revenue	655 000	655 000	655 000	655 000
Expenditure	443 000	423 000	420 000	405 000
Operating Profit	213 000	232 000	235 000	250 000
Financial Income	25 000	0	0	0
Financial Costs	146 000	304 000	159 000	196 000
Financial Balance	−121 000	−304 000	−159 000	−196 000
Earnings Before Tax	91 000	80 000	76 000	54 000
Tax	20 000	18 000	17 000	12 000
Net Income	71 000	63 000	59 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 700 000	5 975 000	6 252 000	6 532 000
Total Current Assets	2 342 000	2 046 000	1 961 000	2 836 000
Total Assets	8 042 000	8 021 000	8 213 000	9 368 000
Total Retained Equity	174 000	103 000	40 000	40 000
Total Equity	2 881 000	2 810 000	2 747 000	2 747 000
Total Long-Term Debt	5 048 000	5 188 000	5 384 000	6 579 000
Total Current Debt	114 000	23 000	82 000	41 000
Total Equity and Debt	8 042 000	8 021 000	8 213 000	9 368 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	655 000	655 000	655 000	655 000
Other Income	0	0	0	0
Revenue	655 000	655 000	655 000	655 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	280 000	280 000	280 000	280 000
Impairment	0	0	0	0
Expenditure	443 000	423 000	420 000	405 000
Operating Profit	213 000	232 000	235 000	250 000
Financial Income	25 000	0	0	0
Financial Costs	146 000	304 000	159 000	196 000
Financial Balance	−121 000	−304 000	−159 000	−196 000
Dividends	0	0	0	0
Net Income	71 000	63 000	59 000	42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	81 000	76 000	73 000	73 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	5 619 000	5 899 000	6 179 000	6 459 000
Fixtures	0	0	0	0
Total Tangible Assets	5 619 000	5 899 000	6 179 000	6 459 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 700 000	5 975 000	6 252 000	6 532 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 342 000	2 046 000	1 961 000	2 836 000
Total Assets	8 042 000	8 021 000	8 213 000	9 368 000
Total Equity	2 881 000	2 810 000	2 747 000	2 747 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 048 000	5 188 000	5 384 000	6 579 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	88 000	3 000	82 000	41 000
Total Current Debt	114 000	23 000	82 000	41 000
Total Equity and Debt	8 042 000	8 021 000	8 213 000	9 368 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,46 %	2,24 %	2,15 %	1,53 %
Debt-to-Equity Ratio	1,75	1,85	1,96	2,39
Operating Profit Margin	32,52 %	35,42 %	35,88 %	38,17 %
Current Ratio	20,54	88,96	23,91	69,17
Quick Ratio	20,54	88,96	23,91	69,17
Equity Ratio	0,36	0,35	0,33	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %