NARVIK BYGG EIENDOM AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

−9,27 %

Current Ratio

3,39

Debt-to-Equity Ratio

19,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 769 000	9 955 000	2 990 000	490 000
Net Income	−121 000	5 342 000	−3 659 000	44 000
Total Assets	27 831 000	31 841 000	35 247 000	30 456 000
Total Equity	1 305 000	1 426 000	−1 916 000	1 743 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 769 000	9 955 000	2 990 000	490 000
Expenditure	1 877 000	2 541 000	6 956 000	305 000
Operating Profit	892 000	7 413 000	−3 966 000	185 000
Financial Income	22 000	182 000	42 000	1 000
Financial Costs	1 070 000	747 000	767 000	129 000
Financial Balance	−1 048 000	−565 000	−725 000	−128 000
Earnings Before Tax	−155 000	6 849 000	−4 691 000	57 000
Tax	−34 000	1 507 000	−1 032 000	13 000
Net Income	−121 000	5 342 000	−3 659 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 505 000	28 606 000	30 821 000	28 997 000
Total Current Assets	2 326 000	3 235 000	4 426 000	1 459 000
Total Assets	27 831 000	31 841 000	35 247 000	30 456 000
Total Retained Equity	−93 000	29 000	−3 663 000	−4 000
Total Equity	1 305 000	1 426 000	−1 916 000	1 743 000
Total Long-Term Debt	25 840 000	27 479 000	29 355 000	24 546 000
Total Current Debt	686 000	2 936 000	7 808 000	4 166 000
Total Equity and Debt	27 831 000	31 841 000	35 247 000	30 456 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	6 875 000	0	0
Other Income	2 769 000	3 080 000	2 990 000	490 000
Revenue	2 769 000	9 955 000	2 990 000	490 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 035 000	1 032 000	1 057 000	197 000
Impairment	0	0	0	0
Expenditure	1 877 000	2 541 000	6 956 000	305 000
Operating Profit	892 000	7 413 000	−3 966 000	185 000
Financial Income	22 000	182 000	42 000	1 000
Financial Costs	1 070 000	747 000	767 000	129 000
Financial Balance	−1 048 000	−565 000	−725 000	−128 000
Dividends	0	2 000 000	0	0
Net Income	−121 000	5 342 000	−3 659 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	822 000	0
Real Eastate	24 905 000	25 940 000	29 999 000	28 997 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 905 000	25 940 000	29 999 000	28 997 000
Total Fiancial Fixed Assets	600 000	2 666 000	0	0
Total Fixed Assets	25 505 000	28 606 000	30 821 000	28 997 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 326 000	3 235 000	2 984 000	317 000
Total Current Assets	2 326 000	3 235 000	4 426 000	1 459 000
Total Assets	27 831 000	31 841 000	35 247 000	30 456 000
Total Equity	1 305 000	1 426 000	−1 916 000	1 743 000
Short-Term Group Debt	0	87 000	5 911 000	3 120 000
Total Long-Term Debt	25 840 000	27 479 000	29 355 000	24 546 000
Creditors	0	424 000	396 000	1 044 000
Unpaid Taxes	117 000	21 000	0	0
Dividends	0	2 000 000	0	0
Other Current Debt	525 000	2 000	1 502 000	3 000
Total Current Debt	686 000	2 936 000	7 808 000	4 166 000
Total Equity and Debt	27 831 000	31 841 000	35 247 000	30 456 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,27 %	374,61 %	190,97 %	2,52 %
Debt-to-Equity Ratio	19,8	19,27	−15,32	14,08
Operating Profit Margin	32,21 %	74,47 %	−132,64 %	37,76 %
Current Ratio	3,39	1,1	0,57	0,35
Quick Ratio	3,39	1,1	0,57	0,35
Equity Ratio	0,05	0,04	−0,05	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %