NORDHUS EIGEDOM AS

5416 STORD

Finances

Share Ownership

Return on Equity

14,81 %

Current Ratio

1,98

Debt-to-Equity Ratio

1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	606 000	600 000
Net Income	251 000	285 000	262 000	248 000
Total Assets	3 832 000	3 755 000	3 703 000	3 746 000
Total Equity	1 695 000	1 444 000	1 158 000	896 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	606 000	600 000
Expenditure	159 000	149 000	146 000	139 000
Operating Profit	440 000	451 000	460 000	461 000
Financial Income	0	0	0	0
Financial Costs	108 000	85 000	123 000	143 000
Financial Balance	−108 000	−85 000	−123 000	−143 000
Earnings Before Tax	332 000	366 000	336 000	318 000
Tax	81 000	81 000	74 000	70 000
Net Income	251 000	285 000	262 000	248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 268 000	3 356 000	3 436 000	3 521 000
Total Current Assets	565 000	399 000	267 000	226 000
Total Assets	3 832 000	3 755 000	3 703 000	3 746 000
Total Retained Equity	1 595 000	1 344 000	1 058 000	796 000
Total Equity	1 695 000	1 444 000	1 158 000	896 000
Total Long-Term Debt	1 851 000	2 028 000	2 204 000	2 467 000
Total Current Debt	286 000	283 000	341 000	383 000
Total Equity and Debt	3 832 000	3 755 000	3 703 000	3 746 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	−50 000	600 000
Other Income	600 000	600 000	656 000	0
Revenue	600 000	600 000	606 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	84 000	84 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	159 000	149 000	146 000	139 000
Operating Profit	440 000	451 000	460 000	461 000
Financial Income	0	0	0	0
Financial Costs	108 000	85 000	123 000	143 000
Financial Balance	−108 000	−85 000	−123 000	−143 000
Dividends	0	0	0	0
Net Income	251 000	285 000	262 000	248 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	0	0
Real Eastate	3 268 000	3 352 000	3 436 000	3 521 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 268 000	3 352 000	3 436 000	3 521 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 268 000	3 356 000	3 436 000	3 521 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	502 000	149 000	267 000	139 000
Total Current Assets	565 000	399 000	267 000	226 000
Total Assets	3 832 000	3 755 000	3 703 000	3 746 000
Total Equity	1 695 000	1 444 000	1 158 000	896 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 851 000	2 028 000	2 204 000	2 467 000
Creditors	2 000	3 000	5 000	2 000
Unpaid Taxes	137 000	139 000	154 000	128 000
Dividends	0	0	0	0
Other Current Debt	69 000	57 000	105 000	182 000
Total Current Debt	286 000	283 000	341 000	383 000
Total Equity and Debt	3 832 000	3 755 000	3 703 000	3 746 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,81 %	19,74 %	22,63 %	27,68 %
Debt-to-Equity Ratio	1,09	1,4	1,9	2,75
Operating Profit Margin	73,33 %	75,17 %	75,91 %	76,83 %
Current Ratio	1,98	1,41	0,78	0,59
Quick Ratio	1,98	1,41	0,78	0,59
Equity Ratio	0,44	0,38	0,31	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %