NORDBYVEIEN 1 AS

0255 OSLO

Finances

Share Ownership

Return on Equity

0,6 %

Current Ratio

0,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 309 000	2 034 000	657 000	1 467 000
Net Income	240 000	168 000	−2 330 000	−634 000
Total Assets	79 265 000	77 265 000	7 660 000	3 981 000
Total Equity	39 786 000	38 608 000	7 580 000	3 533 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 309 000	2 034 000	657 000	1 467 000
Expenditure	1 035 000	156 000	3 642 000	2 292 000
Operating Profit	2 274 000	1 878 000	−2 985 000	−824 000
Financial Income	201 000	158 000	2 000	12 000
Financial Costs	2 167 000	1 820 000	3 000	0
Financial Balance	−1 966 000	−1 662 000	−1 000	12 000
Earnings Before Tax	308 000	215 000	−2 987 000	−813 000
Tax	68 000	47 000	−657 000	−179 000
Net Income	240 000	168 000	−2 330 000	−634 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 495 000	74 206 000	3 658 000	2 805 000
Total Current Assets	4 769 000	3 060 000	4 002 000	1 176 000
Total Assets	79 265 000	77 265 000	7 660 000	3 981 000
Total Retained Equity	390 000	150 000	−18 000	−18 000
Total Equity	39 786 000	38 608 000	7 580 000	3 533 000
Total Long-Term Debt	106 000	0	0	0
Total Current Debt	39 373 000	38 658 000	81 000	448 000
Total Equity and Debt	79 265 000	77 265 000	7 660 000	3 981 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 285 000	2 034 000	825 000	0
Other Income	24 000	0	−168 000	1 467 000
Revenue	3 309 000	2 034 000	657 000	1 467 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	106 000	178 000
Impairment	0	0	0	0
Expenditure	1 035 000	156 000	3 642 000	2 292 000
Operating Profit	2 274 000	1 878 000	−2 985 000	−824 000
Financial Income	201 000	158 000	2 000	12 000
Financial Costs	2 167 000	1 820 000	3 000	0
Financial Balance	−1 966 000	−1 662 000	−1 000	12 000
Dividends	0	0	0	0
Net Income	240 000	168 000	−2 330 000	−634 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	227 000	568 000	581 000
Real Eastate	74 495 000	73 979 000	3 091 000	2 224 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	74 495 000	73 979 000	3 091 000	2 224 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	74 495 000	74 206 000	3 658 000	2 805 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 456 000	1 720 000	940 000	0
Total Current Assets	4 769 000	3 060 000	4 002 000	1 176 000
Total Assets	79 265 000	77 265 000	7 660 000	3 981 000
Total Equity	39 786 000	38 608 000	7 580 000	3 533 000
Short-Term Group Debt	39 311 000	38 616 000	0	0
Total Long-Term Debt	106 000	0	0	0
Creditors	61 000	36 000	81 000	448 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	6 000	0	0
Total Current Debt	39 373 000	38 658 000	81 000	448 000
Total Equity and Debt	79 265 000	77 265 000	7 660 000	3 981 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,6 %	0,44 %	−30,74 %	−17,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,72 %	92,33 %	−454,34 %	−56,17 %
Current Ratio	0,12	0,08	49,41	2,63
Quick Ratio	0,12	0,08	49,41	2,63
Equity Ratio	0,5	0,5	0,99	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %