NIPA EIENDOM AS

0161 OSLO

Finances

Share Ownership

Return on Equity

14,08 %

Current Ratio

0,75

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 517 000	5 778 000	5 173 000	4 381 000
Net Income	1 967 000	2 689 000	2 560 000	1 450 000
Total Assets	36 032 000	38 340 000	38 418 000	39 786 000
Total Equity	13 968 000	12 640 000	9 951 000	7 823 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 517 000	5 778 000	5 173 000	4 381 000
Expenditure	3 157 000	2 529 000	1 899 000	2 534 000
Operating Profit	2 360 000	3 250 000	3 274 000	1 846 000
Financial Income	269 000	198 000	25 000	50 000
Financial Costs	17 000	0	18 000	2 000
Financial Balance	252 000	198 000	7 000	48 000
Earnings Before Tax	2 611 000	3 447 000	3 281 000	1 894 000
Tax	644 000	758 000	722 000	444 000
Net Income	1 967 000	2 689 000	2 560 000	1 450 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 678 000	35 759 000	35 514 000	36 062 000
Total Current Assets	1 354 000	2 582 000	2 903 000	3 725 000
Total Assets	36 032 000	38 340 000	38 418 000	39 786 000
Total Retained Equity	11 938 000	10 610 000	7 921 000	5 793 000
Total Equity	13 968 000	12 640 000	9 951 000	7 823 000
Total Long-Term Debt	20 260 000	24 342 000	26 942 000	31 142 000
Total Current Debt	1 803 000	1 358 000	1 525 000	822 000
Total Equity and Debt	36 032 000	38 340 000	38 418 000	39 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 470 000	5 195 000	0	0
Other Income	47 000	583 000	5 173 000	4 381 000
Revenue	5 517 000	5 778 000	5 173 000	4 381 000
Cost of Goods Sold	0	422 000	0	0
Salary Costs	0	0	0	0
Depreciation	1 378 000	1 151 000	1 082 000	1 082 000
Impairment	0	0	0	0
Expenditure	3 157 000	2 529 000	1 899 000	2 534 000
Operating Profit	2 360 000	3 250 000	3 274 000	1 846 000
Financial Income	269 000	198 000	25 000	50 000
Financial Costs	17 000	0	18 000	2 000
Financial Balance	252 000	198 000	7 000	48 000
Dividends	0	0	0	0
Net Income	1 967 000	2 689 000	2 560 000	1 450 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 637 000	2 636 000	2 386 000	2 148 000
Real Eastate	32 011 000	33 083 000	33 128 000	33 913 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	39 000	0	0
Total Tangible Assets	32 040 000	33 122 000	33 128 000	33 913 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 678 000	35 759 000	35 514 000	36 062 000
Stock	0	0	0	0
Total Investments	0	710 000	1 166 000	1 146 000
Cash, Bank	655 000	1 184 000	1 721 000	1 976 000
Total Current Assets	1 354 000	2 582 000	2 903 000	3 725 000
Total Assets	36 032 000	38 340 000	38 418 000	39 786 000
Total Equity	13 968 000	12 640 000	9 951 000	7 823 000
Short-Term Group Debt	914 000	0	553 000	0
Total Long-Term Debt	20 260 000	24 342 000	26 942 000	31 142 000
Creditors	259 000	96 000	133 000	242 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	33 000	254 000	0	0
Total Current Debt	1 803 000	1 358 000	1 525 000	822 000
Total Equity and Debt	36 032 000	38 340 000	38 418 000	39 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,08 %	21,27 %	25,73 %	18,54 %
Debt-to-Equity Ratio	1,45	1,93	2,71	3,98
Operating Profit Margin	42,78 %	56,25 %	63,29 %	42,14 %
Current Ratio	0,75	1,9	1,9	4,53
Quick Ratio	0,75	1,9	1,9	4,53
Equity Ratio	0,39	0,33	0,26	0,2
Gross Profit Margin	100 %	92,7 %	100 %	100 %