NORDBYVEIEN EIENDOM AS

2005 RÆLINGEN

Finances

Share Ownership

Return on Equity

30,37 %

Current Ratio

0,39

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 273 000	1 228 000	873 000	944 000
Net Income	662 000	558 000	510 000	526 000
Total Assets	7 081 000	6 533 000	6 155 000	5 796 000
Total Equity	2 180 000	1 517 000	959 000	449 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 273 000	1 228 000	873 000	944 000
Expenditure	321 000	429 000	120 000	141 000
Operating Profit	952 000	798 000	753 000	802 000
Financial Income	0	0	0	0
Financial Costs	73 000	82 000	99 000	128 000
Financial Balance	−73 000	−82 000	−99 000	−128 000
Earnings Before Tax	879 000	716 000	654 000	674 000
Tax	217 000	157 000	144 000	148 000
Net Income	662 000	558 000	510 000	526 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 718 000	5 549 000	5 428 000	5 208 000
Total Current Assets	1 363 000	984 000	726 000	588 000
Total Assets	7 081 000	6 533 000	6 155 000	5 796 000
Total Retained Equity	2 150 000	1 487 000	929 000	419 000
Total Equity	2 180 000	1 517 000	959 000	449 000
Total Long-Term Debt	1 406 000	1 659 000	1 904 000	2 137 000
Total Current Debt	3 495 000	3 357 000	3 291 000	3 210 000
Total Equity and Debt	7 081 000	6 533 000	6 155 000	5 796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 273 000	1 228 000	873 000	944 000
Revenue	1 273 000	1 228 000	873 000	944 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	0	0	0
Depreciation	60 000	51 000	0	0
Impairment	0	0	0	0
Expenditure	321 000	429 000	120 000	141 000
Operating Profit	952 000	798 000	753 000	802 000
Financial Income	0	0	0	0
Financial Costs	73 000	82 000	99 000	128 000
Financial Balance	−73 000	−82 000	−99 000	−128 000
Dividends	0	0	0	0
Net Income	662 000	558 000	510 000	526 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 643 000	5 464 000	5 394 000	5 174 000
Machinery and Plant Facilities	41 000	51 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 684 000	5 515 000	5 394 000	5 174 000
Total Fiancial Fixed Assets	34 000	34 000	34 000	34 000
Total Fixed Assets	5 718 000	5 549 000	5 428 000	5 208 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 216 000	982 000	714 000	578 000
Total Current Assets	1 363 000	984 000	726 000	588 000
Total Assets	7 081 000	6 533 000	6 155 000	5 796 000
Total Equity	2 180 000	1 517 000	959 000	449 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 406 000	1 659 000	1 904 000	2 137 000
Creditors	0	12 000	10 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 281 000	3 188 000	3 138 000	2 797 000
Total Current Debt	3 495 000	3 357 000	3 291 000	3 210 000
Total Equity and Debt	7 081 000	6 533 000	6 155 000	5 796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,37 %	36,78 %	53,18 %	117,15 %
Debt-to-Equity Ratio	0,64	1,09	1,99	4,76
Operating Profit Margin	74,78 %	64,98 %	86,25 %	84,96 %
Current Ratio	0,39	0,29	0,22	0,18
Quick Ratio	0,39	0,29	0,22	0,18
Equity Ratio	0,31	0,23	0,16	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %