NSL EIENDOM AS

0560 OSLO

Finances

Return on Equity

11,1 %

Current Ratio

0,06

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	50 000	3 400 000	2 257 000
Net Income	387 000	437 000	813 000	366 000
Total Assets	11 528 000	3 220 000	4 832 000	2 163 000
Total Equity	3 487 000	3 099 000	2 663 000	1 850 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	50 000	3 400 000	2 257 000
Expenditure	−496 000	−496 000	2 366 000	1 766 000
Operating Profit	496 000	546 000	1 034 000	491 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	496 000	546 000	1 034 000	492 000
Tax	108 000	109 000	221 000	126 000
Net Income	387 000	437 000	813 000	366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 238 000	−1 882 000	−502 000	−642 000
Total Current Assets	290 000	5 101 000	5 333 000	2 805 000
Total Assets	11 528 000	3 220 000	4 832 000	2 163 000
Total Retained Equity	3 457 000	3 069 000	2 633 000	1 820 000
Total Equity	3 487 000	3 099 000	2 663 000	1 850 000
Total Long-Term Debt	3 381 000	0	0	0
Total Current Debt	4 660 000	120 000	2 169 000	313 000
Total Equity and Debt	11 528 000	3 220 000	4 832 000	2 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 530 000	1 699 000
Other Income	0	50 000	870 000	558 000
Revenue	0	50 000	3 400 000	2 257 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	15 000	1 662 000	906 000
Depreciation	−520 000	−520 000	−140 000	−58 000
Impairment	0	0	0	0
Expenditure	−496 000	−496 000	2 366 000	1 766 000
Operating Profit	496 000	546 000	1 034 000	491 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	387 000	437 000	813 000	366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	−1 362 000	−1 882 000	−502 000	−642 000
Total Intangible Assets	−1 362 000	−1 882 000	−502 000	−642 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	12 600 000	0	0	0
Total Fixed Assets	11 238 000	−1 882 000	−502 000	−642 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	289 000	5 067 000	5 285 000	2 763 000
Total Current Assets	290 000	5 101 000	5 333 000	2 805 000
Total Assets	11 528 000	3 220 000	4 832 000	2 163 000
Total Equity	3 487 000	3 099 000	2 663 000	1 850 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 381 000	0	0	0
Creditors	0	0	7 000	12 000
Unpaid Taxes	2 000	1 000	109 000	88 000
Dividends	0	0	0	0
Other Current Debt	4 581 000	10 000	1 831 000	87 000
Total Current Debt	4 660 000	120 000	2 169 000	313 000
Total Equity and Debt	11 528 000	3 220 000	4 832 000	2 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,1 %	14,1 %	30,53 %	19,78 %
Debt-to-Equity Ratio	0,97	0	0	0
Operating Profit Margin	-	1 092 %	30,41 %	21,75 %
Current Ratio	0,06	42,51	2,46	8,96
Quick Ratio	0,06	42,51	2,46	8,96
Equity Ratio	0,3	0,96	0,55	0,86
Gross Profit Margin	-	100 %	100 %	100 %