NOR-DEN EIENDOM AS

2320 FURNES

Finances

Share Ownership

Return on Equity

43,03 %

Current Ratio

0,27

Debt-to-Equity Ratio

8,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	274 000	302 000	278 000	298 000
Net Income	108 000	123 000	89 000	75 000
Total Assets	2 891 000	2 895 000	2 910 000	2 878 000
Total Equity	251 000	144 000	21 000	−68 000

Income (NOK)	2022	2021	2020	2019
Revenue	274 000	302 000	278 000	298 000
Expenditure	67 000	99 000	103 000	120 000
Operating Profit	208 000	203 000	175 000	178 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	104 000	83 000	89 000	107 000
Financial Balance	−100 000	−80 000	−86 000	−103 000
Earnings Before Tax	108 000	123 000	89 000	75 000
Tax	0	0	0	0
Net Income	108 000	123 000	89 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 752 000	2 752 000	2 752 000	2 752 000
Total Current Assets	138 000	143 000	157 000	125 000
Total Assets	2 891 000	2 895 000	2 910 000	2 878 000
Total Retained Equity	−349 000	−456 000	−579 000	−668 000
Total Equity	251 000	144 000	21 000	−68 000
Total Long-Term Debt	2 121 000	2 235 000	2 353 000	2 408 000
Total Current Debt	519 000	517 000	535 000	538 000
Total Equity and Debt	2 891 000	2 895 000	2 910 000	2 878 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	274 000	302 000	278 000	298 000
Revenue	274 000	302 000	278 000	298 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	67 000	99 000	103 000	120 000
Operating Profit	208 000	203 000	175 000	178 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	104 000	83 000	89 000	107 000
Financial Balance	−100 000	−80 000	−86 000	−103 000
Dividends	0	0	0	0
Net Income	108 000	123 000	89 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 752 000	2 752 000	2 752 000	2 752 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 752 000	2 752 000	2 752 000	2 752 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 752 000	2 752 000	2 752 000	2 752 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	138 000	143 000	157 000	125 000
Total Current Assets	138 000	143 000	157 000	125 000
Total Assets	2 891 000	2 895 000	2 910 000	2 878 000
Total Equity	251 000	144 000	21 000	−68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 121 000	2 235 000	2 353 000	2 408 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	519 000	517 000	535 000	538 000
Total Current Debt	519 000	517 000	535 000	538 000
Total Equity and Debt	2 891 000	2 895 000	2 910 000	2 878 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,03 %	85,42 %	423,81 %	−110,29 %
Debt-to-Equity Ratio	8,45	15,52	112,05	−35,41
Operating Profit Margin	75,91 %	67,22 %	62,95 %	59,73 %
Current Ratio	0,27	0,28	0,29	0,23
Quick Ratio	0,27	0,28	0,29	0,23
Equity Ratio	0,09	0,05	0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %