NT NÆRINGSBYGG AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

−4,1 %

Current Ratio

1,63

Debt-to-Equity Ratio

1,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	654 000	559 000	506 000	499 000
Net Income	−113 000	−214 000	−328 000	−297 000
Total Assets	7 269 000	7 503 000	8 072 000	8 680 000
Total Equity	2 755 000	2 868 000	3 082 000	3 187 000

Income (NOK)	2022	2021	2020	2019
Revenue	654 000	559 000	506 000	499 000
Expenditure	697 000	727 000	778 000	645 000
Operating Profit	−43 000	−168 000	−272 000	−146 000
Financial Income	0	0	0	0
Financial Costs	139 000	107 000	149 000	215 000
Financial Balance	−139 000	−107 000	−149 000	−215 000
Earnings Before Tax	−181 000	−275 000	−420 000	−361 000
Tax	−68 000	−60 000	−92 000	−64 000
Net Income	−113 000	−214 000	−328 000	−297 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 757 000	7 166 000	7 577 000	7 990 000
Total Current Assets	513 000	337 000	495 000	690 000
Total Assets	7 269 000	7 503 000	8 072 000	8 680 000
Total Retained Equity	−1 877 000	−1 763 000	−1 549 000	−1 194 000
Total Equity	2 755 000	2 868 000	3 082 000	3 187 000
Total Long-Term Debt	4 200 000	4 500 000	4 800 000	5 100 000
Total Current Debt	315 000	136 000	190 000	393 000
Total Equity and Debt	7 269 000	7 503 000	8 072 000	8 680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	654 000	559 000	506 000	499 000
Revenue	654 000	559 000	506 000	499 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	478 000	478 000	478 000	478 000
Impairment	0	0	0	0
Expenditure	697 000	727 000	778 000	645 000
Operating Profit	−43 000	−168 000	−272 000	−146 000
Financial Income	0	0	0	0
Financial Costs	139 000	107 000	149 000	215 000
Financial Balance	−139 000	−107 000	−149 000	−215 000
Dividends	0	0	0	0
Net Income	−113 000	−214 000	−328 000	−297 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 031 000	962 000	895 000	830 000
Real Eastate	5 726 000	6 204 000	6 682 000	7 160 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 726 000	6 204 000	6 682 000	7 160 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 757 000	7 166 000	7 577 000	7 990 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	328 000	337 000	122 000	370 000
Total Current Assets	513 000	337 000	495 000	690 000
Total Assets	7 269 000	7 503 000	8 072 000	8 680 000
Total Equity	2 755 000	2 868 000	3 082 000	3 187 000
Short-Term Group Debt	129 000	0	123 000	320 000
Total Long-Term Debt	4 200 000	4 500 000	4 800 000	5 100 000
Creditors	33 000	27 000	9 000	23 000
Unpaid Taxes	121 000	83 000	16 000	15 000
Dividends	0	0	0	0
Other Current Debt	32 000	19 000	42 000	34 000
Total Current Debt	315 000	136 000	190 000	393 000
Total Equity and Debt	7 269 000	7 503 000	8 072 000	8 680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,1 %	−7,46 %	−10,64 %	−9,32 %
Debt-to-Equity Ratio	1,52	1,57	1,56	1,6
Operating Profit Margin	−6,57 %	−30,05 %	−53,75 %	−29,26 %
Current Ratio	1,63	2,48	2,61	1,76
Quick Ratio	1,63	2,48	2,61	1,76
Equity Ratio	0,38	0,38	0,38	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %