NYPAN EIENDOM AS

7083 LEINSTRAND

Finances

Share Ownership

Return on Equity

25,57 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	830 000	702 000	432 000	303 000
Net Income	134 000	95 000	50 000	48 000
Total Assets	756 000	1 037 000	613 000	461 000
Total Equity	524 000	390 000	295 000	244 000

Income (NOK)	2022	2021	2020	2019
Revenue	830 000	702 000	432 000	303 000
Expenditure	657 000	580 000	368 000	242 000
Operating Profit	172 000	122 000	65 000	61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	172 000	122 000	65 000	61 000
Tax	38 000	27 000	14 000	13 000
Net Income	134 000	95 000	50 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	395 000	195 000	106 000
Total Current Assets	292 000	641 000	418 000	356 000
Total Assets	756 000	1 037 000	613 000	461 000
Total Retained Equity	474 000	340 000	245 000	194 000
Total Equity	524 000	390 000	295 000	244 000
Total Long-Term Debt	9 000	9 000	4 000	1 000
Total Current Debt	223 000	638 000	314 000	216 000
Total Equity and Debt	756 000	1 037 000	613 000	461 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	830 000	702 000	432 000	303 000
Revenue	830 000	702 000	432 000	303 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	106 000	69 000	31 000	19 000
Impairment	0	0	0	0
Expenditure	657 000	580 000	368 000	242 000
Operating Profit	172 000	122 000	65 000	61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	134 000	95 000	50 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	464 000	395 000	195 000	106 000
Total Tangible Assets	464 000	395 000	195 000	106 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	464 000	395 000	195 000	106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	76 000	508 000	374 000	231 000
Total Current Assets	292 000	641 000	418 000	356 000
Total Assets	756 000	1 037 000	613 000	461 000
Total Equity	524 000	390 000	295 000	244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	9 000	4 000	1 000
Creditors	13 000	250 000	108 000	0
Unpaid Taxes	0	0	0	30 000
Dividends	0	0	0	0
Other Current Debt	173 000	366 000	194 000	174 000
Total Current Debt	223 000	638 000	314 000	216 000
Total Equity and Debt	756 000	1 037 000	613 000	461 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,57 %	24,36 %	16,95 %	19,67 %
Debt-to-Equity Ratio	0,02	0,02	0,01	0
Operating Profit Margin	20,72 %	17,38 %	15,05 %	20,13 %
Current Ratio	1,31	1	1,33	1,65
Quick Ratio	1,31	1	1,33	1,65
Equity Ratio	0,69	0,38	0,48	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %