NESVIK LANDBRUKSBYGG AS

4362 VIGRESTAD

Finances

Share Ownership

Return on Equity

235,13 %

Current Ratio

0,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 167 000	21 133 000	24 804 000	16 456 000
Net Income	830 000	871 000	1 488 000	590 000
Total Assets	1 557 000	8 540 000	5 486 000	4 886 000
Total Equity	353 000	−477 000	2 642 000	1 154 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 167 000	21 133 000	24 804 000	16 456 000
Expenditure	13 154 000	19 982 000	22 864 000	15 672 000
Operating Profit	1 013 000	1 150 000	1 940 000	783 000
Financial Income	19 000	24 000	24 000	25 000
Financial Costs	1 000	30 000	48 000	50 000
Financial Balance	18 000	−6 000	−24 000	−25 000
Earnings Before Tax	1 031 000	1 145 000	1 915 000	758 000
Tax	201 000	273 000	428 000	168 000
Net Income	830 000	871 000	1 488 000	590 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	481 000	564 000	905 000	1 321 000
Total Current Assets	1 077 000	7 976 000	4 581 000	3 565 000
Total Assets	1 557 000	8 540 000	5 486 000	4 886 000
Total Retained Equity	323 000	−507 000	2 612 000	1 124 000
Total Equity	353 000	−477 000	2 642 000	1 154 000
Total Long-Term Debt	4 000	352 000	469 000	856 000
Total Current Debt	1 200 000	8 664 000	2 376 000	2 876 000
Total Equity and Debt	1 557 000	8 540 000	5 486 000	4 886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 909 000	21 097 000	24 804 000	16 456 000
Other Income	258 000	36 000	0	0
Revenue	14 167 000	21 133 000	24 804 000	16 456 000
Cost of Goods Sold	8 525 000	14 372 000	15 187 000	9 340 000
Salary Costs	3 390 000	3 678 000	5 441 000	4 286 000
Depreciation	269 000	351 000	416 000	305 000
Impairment	0	0	0	0
Expenditure	13 154 000	19 982 000	22 864 000	15 672 000
Operating Profit	1 013 000	1 150 000	1 940 000	783 000
Financial Income	19 000	24 000	24 000	25 000
Financial Costs	1 000	30 000	48 000	50 000
Financial Balance	18 000	−6 000	−24 000	−25 000
Dividends	0	3 990 000	0	0
Net Income	830 000	871 000	1 488 000	590 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	481 000	564 000	905 000	1 321 000
Total Tangible Assets	481 000	564 000	905 000	1 321 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	481 000	564 000	905 000	1 321 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	495 000	5 403 000	3 585 000	1 612 000
Total Current Assets	1 077 000	7 976 000	4 581 000	3 565 000
Total Assets	1 557 000	8 540 000	5 486 000	4 886 000
Total Equity	353 000	−477 000	2 642 000	1 154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	352 000	469 000	856 000
Creditors	280 000	3 711 000	708 000	1 427 000
Unpaid Taxes	260 000	347 000	764 000	857 000
Dividends	0	3 990 000	0	0
Other Current Debt	465 000	4 333 000	456 000	393 000
Total Current Debt	1 200 000	8 664 000	2 376 000	2 876 000
Total Equity and Debt	1 557 000	8 540 000	5 486 000	4 886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	235,13 %	−182,6 %	56,32 %	51,13 %
Debt-to-Equity Ratio	0,01	−0,74	0,18	0,74
Operating Profit Margin	7,15 %	5,44 %	7,82 %	4,76 %
Current Ratio	0,9	0,92	1,93	1,24
Quick Ratio	0,9	0,92	1,93	1,24
Equity Ratio	0,23	−0,06	0,48	0,24
Gross Profit Margin	39,82 %	31,99 %	38,77 %	43,24 %