NORSCAN EIENDOM AS

1529 MOSS

Finances

Share Ownership

Return on Equity

2,01 %

Current Ratio

11,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	504 000	586 000	486 000	597 000
Net Income	201 000	311 000	194 000	243 000
Total Assets	10 049 000	12 870 000	10 073 000	9 864 000
Total Equity	9 992 000	9 790 000	6 479 000	6 285 000

Income (NOK)	2022	2021	2020	2019
Revenue	504 000	586 000	486 000	597 000
Expenditure	245 000	191 000	232 000	282 000
Operating Profit	259 000	395 000	255 000	315 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	259 000	395 000	254 000	315 000
Tax	57 000	84 000	60 000	73 000
Net Income	201 000	311 000	194 000	243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 406 000	9 413 000	9 424 000	9 460 000
Total Current Assets	643 000	3 457 000	649 000	404 000
Total Assets	10 049 000	12 870 000	10 073 000	9 864 000
Total Retained Equity	9 954 000	9 752 000	6 441 000	6 247 000
Total Equity	9 992 000	9 790 000	6 479 000	6 285 000
Total Long-Term Debt	0	2 996 000	3 534 000	3 396 000
Total Current Debt	57 000	84 000	60 000	184 000
Total Equity and Debt	10 049 000	12 870 000	10 073 000	9 864 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	504 000	586 000	486 000	597 000
Revenue	504 000	586 000	486 000	597 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	36 000	51 000
Impairment	0	0	0	0
Expenditure	245 000	191 000	232 000	282 000
Operating Profit	259 000	395 000	255 000	315 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	201 000	311 000	194 000	243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 385 000	9 385 000	9 385 000	9 385 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	28 000	39 000	75 000
Total Tangible Assets	9 402 000	9 413 000	9 424 000	9 460 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	9 406 000	9 413 000	9 424 000	9 460 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	632 000	446 000	649 000	404 000
Total Current Assets	643 000	3 457 000	649 000	404 000
Total Assets	10 049 000	12 870 000	10 073 000	9 864 000
Total Equity	9 992 000	9 790 000	6 479 000	6 285 000
Short-Term Group Debt	0	0	0	138 000
Total Long-Term Debt	0	2 996 000	3 534 000	3 396 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	57 000	84 000	60 000	184 000
Total Equity and Debt	10 049 000	12 870 000	10 073 000	9 864 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,01 %	3,18 %	2,99 %	3,87 %
Debt-to-Equity Ratio	0	0,31	0,55	0,54
Operating Profit Margin	51,39 %	67,41 %	52,47 %	52,76 %
Current Ratio	11,28	41,15	10,82	2,2
Quick Ratio	11,28	41,15	10,82	2,2
Equity Ratio	0,99	0,76	0,64	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %