NYRUDVEIEN 4 EIENDOM AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

10,61 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 260 000	3 400 000	3 743 000	4 835 000
Net Income	941 000	1 431 000	1 454 000	2 097 000
Total Assets	16 132 000	14 678 000	15 128 000	13 259 000
Total Equity	8 872 000	9 448 000	9 467 000	9 617 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 260 000	3 400 000	3 743 000	4 835 000
Expenditure	2 861 000	1 404 000	1 682 000	2 144 000
Operating Profit	1 399 000	1 996 000	2 061 000	2 691 000
Financial Income	3 000	0	4 000	1 000
Financial Costs	196 000	162 000	201 000	3 000
Financial Balance	−193 000	−162 000	−197 000	−2 000
Earnings Before Tax	1 206 000	1 835 000	1 865 000	2 689 000
Tax	265 000	404 000	410 000	592 000
Net Income	941 000	1 431 000	1 454 000	2 097 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 665 000	13 994 000	14 504 000	12 621 000
Total Current Assets	3 467 000	684 000	624 000	638 000
Total Assets	16 132 000	14 678 000	15 128 000	13 259 000
Total Retained Equity	−745 000	−169 000	−150 000	0
Total Equity	8 872 000	9 448 000	9 467 000	9 617 000
Total Long-Term Debt	4 898 000	2 970 000	3 324 000	0
Total Current Debt	2 362 000	2 260 000	2 337 000	3 642 000
Total Equity and Debt	16 132 000	14 678 000	15 128 000	13 259 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 260 000	3 400 000	3 743 000	0
Other Income	0	0	0	4 835 000
Revenue	4 260 000	3 400 000	3 743 000	4 835 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 491 000	819 000	894 000	963 000
Impairment	0	0	0	0
Expenditure	2 861 000	1 404 000	1 682 000	2 144 000
Operating Profit	1 399 000	1 996 000	2 061 000	2 691 000
Financial Income	3 000	0	4 000	1 000
Financial Costs	196 000	162 000	201 000	3 000
Financial Balance	−193 000	−162 000	−197 000	−2 000
Dividends	0	0	0	0
Net Income	941 000	1 431 000	1 454 000	2 097 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 542 000	3 380 000	3 375 000	3 333 000
Real Eastate	9 123 000	10 614 000	11 129 000	8 927 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 123 000	10 614 000	11 129 000	9 288 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 665 000	13 994 000	14 504 000	12 621 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 120 000	218 000	111 000	0
Total Current Assets	3 467 000	684 000	624 000	638 000
Total Assets	16 132 000	14 678 000	15 128 000	13 259 000
Total Equity	8 872 000	9 448 000	9 467 000	9 617 000
Short-Term Group Debt	1 945 000	2 018 000	2 257 000	3 203 000
Total Long-Term Debt	4 898 000	2 970 000	3 324 000	0
Creditors	22 000	11 000	15 000	294 000
Unpaid Taxes	0	100 000	0	13 000
Dividends	0	0	0	0
Other Current Debt	395 000	132 000	65 000	132 000
Total Current Debt	2 362 000	2 260 000	2 337 000	3 642 000
Total Equity and Debt	16 132 000	14 678 000	15 128 000	13 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,61 %	15,15 %	15,36 %	21,81 %
Debt-to-Equity Ratio	0,55	0,31	0,35	0
Operating Profit Margin	32,84 %	58,71 %	55,06 %	55,66 %
Current Ratio	1,47	0,3	0,27	0,18
Quick Ratio	1,47	0,3	0,27	0,18
Equity Ratio	0,55	0,64	0,63	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %