EIENDOM NORD AS

8012 BODØ

Finances

Share Ownership

Return on Equity

46,13 %

Current Ratio

0,13

Debt-to-Equity Ratio

1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	756 000	678 000	757 000	991 000
Net Income	429 000	369 000	390 000	431 000
Total Assets	4 695 000	4 704 000	5 355 000	5 086 000
Total Equity	930 000	1 802 000	1 433 000	1 401 000

Income (NOK)	2022	2021	2020	2019
Revenue	756 000	678 000	757 000	991 000
Expenditure	158 000	153 000	143 000	310 000
Operating Profit	598 000	524 000	613 000	681 000
Financial Income	0	0	0	1 000
Financial Costs	48 000	51 000	114 000	129 000
Financial Balance	−48 000	−51 000	−114 000	−128 000
Earnings Before Tax	550 000	473 000	499 000	553 000
Tax	121 000	104 000	110 000	122 000
Net Income	429 000	369 000	390 000	431 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 340 000	4 366 000	4 407 000	4 467 000
Total Current Assets	355 000	338 000	948 000	619 000
Total Assets	4 695 000	4 704 000	5 355 000	5 086 000
Total Retained Equity	0	872 000	503 000	471 000
Total Equity	930 000	1 802 000	1 433 000	1 401 000
Total Long-Term Debt	1 032 000	1 504 000	1 976 000	2 784 000
Total Current Debt	2 733 000	1 398 000	1 947 000	901 000
Total Equity and Debt	4 695 000	4 704 000	5 355 000	5 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	756 000	678 000	757 000	991 000
Revenue	756 000	678 000	757 000	991 000
Cost of Goods Sold	0	20 000	0	0
Salary Costs	0	0	0	162 000
Depreciation	65 000	61 000	59 000	64 000
Impairment	0	0	0	0
Expenditure	158 000	153 000	143 000	310 000
Operating Profit	598 000	524 000	613 000	681 000
Financial Income	0	0	0	1 000
Financial Costs	48 000	51 000	114 000	129 000
Financial Balance	−48 000	−51 000	−114 000	−128 000
Dividends	1 301 000	0	0	0
Net Income	429 000	369 000	390 000	431 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 245 000	4 291 000	4 337 000	4 383 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	95 000	75 000	70 000	84 000
Total Tangible Assets	4 340 000	4 366 000	4 407 000	4 467 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 340 000	4 366 000	4 407 000	4 467 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	355 000	338 000	652 000	458 000
Total Current Assets	355 000	338 000	948 000	619 000
Total Assets	4 695 000	4 704 000	5 355 000	5 086 000
Total Equity	930 000	1 802 000	1 433 000	1 401 000
Short-Term Group Debt	1 121 000	0	458 000	511 000
Total Long-Term Debt	1 032 000	1 504 000	1 976 000	2 784 000
Creditors	32 000	38 000	15 000	15 000
Unpaid Taxes	161 000	138 000	176 000	213 000
Dividends	1 301 000	0	0	0
Other Current Debt	5 000	1 126 000	1 297 000	162 000
Total Current Debt	2 733 000	1 398 000	1 947 000	901 000
Total Equity and Debt	4 695 000	4 704 000	5 355 000	5 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,13 %	20,48 %	27,22 %	30,76 %
Debt-to-Equity Ratio	1,11	0,83	1,38	1,99
Operating Profit Margin	79,1 %	77,29 %	80,98 %	68,72 %
Current Ratio	0,13	0,24	0,49	0,69
Quick Ratio	0,13	0,24	0,49	0,69
Equity Ratio	0,2	0,38	0,27	0,28
Gross Profit Margin	100 %	97,05 %	100 %	100 %