NARDOVEIEN 16 AS

7032 TRONDHEIM

Finances

Share Ownership

Return on Equity

55,72 %

Current Ratio

3,34

Debt-to-Equity Ratio

6,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 905 000	1 853 000	1 777 000	1 681 000
Net Income	614 000	424 000	564 000	538 000
Total Assets	9 062 000	9 242 000	10 077 000	9 747 000
Total Equity	1 102 000	988 000	1 013 000	1 100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 905 000	1 853 000	1 777 000	1 681 000
Expenditure	858 000	1 128 000	840 000	754 000
Operating Profit	1 046 000	724 000	936 000	926 000
Financial Income	36 000	8 000	26 000	54 000
Financial Costs	249 000	151 000	210 000	271 000
Financial Balance	−213 000	−143 000	−184 000	−217 000
Earnings Before Tax	834 000	581 000	752 000	709 000
Tax	220 000	157 000	188 000	171 000
Net Income	614 000	424 000	564 000	538 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 186 000	6 966 000	7 249 000	8 006 000
Total Current Assets	2 875 000	2 276 000	2 828 000	1 741 000
Total Assets	9 062 000	9 242 000	10 077 000	9 747 000
Total Retained Equity	−215 000	−330 000	−304 000	−218 000
Total Equity	1 102 000	988 000	1 013 000	1 100 000
Total Long-Term Debt	7 100 000	7 500 000	7 900 000	7 875 000
Total Current Debt	860 000	754 000	1 163 000	772 000
Total Equity and Debt	9 062 000	9 242 000	10 077 000	9 747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 905 000	1 853 000	1 777 000	1 681 000
Revenue	1 905 000	1 853 000	1 777 000	1 681 000
Cost of Goods Sold	0	0	1 000	0
Salary Costs	0	0	0	0
Depreciation	345 000	326 000	277 000	275 000
Impairment	0	0	0	0
Expenditure	858 000	1 128 000	840 000	754 000
Operating Profit	1 046 000	724 000	936 000	926 000
Financial Income	36 000	8 000	26 000	54 000
Financial Costs	249 000	151 000	210 000	271 000
Financial Balance	−213 000	−143 000	−184 000	−217 000
Dividends	500 000	450 000	650 000	500 000
Net Income	614 000	424 000	564 000	538 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 952 000	5 297 000	4 945 000	5 222 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 952 000	5 297 000	4 945 000	5 222 000
Total Fiancial Fixed Assets	1 235 000	1 668 000	2 304 000	2 784 000
Total Fixed Assets	6 186 000	6 966 000	7 249 000	8 006 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 815 000	2 278 000	2 756 000	1 709 000
Total Current Assets	2 875 000	2 276 000	2 828 000	1 741 000
Total Assets	9 062 000	9 242 000	10 077 000	9 747 000
Total Equity	1 102 000	988 000	1 013 000	1 100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 100 000	7 500 000	7 900 000	7 875 000
Creditors	39 000	99 000	223 000	68 000
Unpaid Taxes	0	0	0	0
Dividends	500 000	450 000	650 000	500 000
Other Current Debt	101 000	48 000	102 000	32 000
Total Current Debt	860 000	754 000	1 163 000	772 000
Total Equity and Debt	9 062 000	9 242 000	10 077 000	9 747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,72 %	42,91 %	55,68 %	48,91 %
Debt-to-Equity Ratio	6,44	7,59	7,8	7,16
Operating Profit Margin	54,91 %	39,07 %	52,67 %	55,09 %
Current Ratio	3,34	3,02	2,43	2,26
Quick Ratio	3,34	3,02	2,43	2,26
Equity Ratio	0,12	0,11	0,1	0,11
Gross Profit Margin	100 %	100 %	99,94 %	100 %