NORDIC EIENDOMSUTVIKLING AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

1,39 %

Current Ratio

4,66

Debt-to-Equity Ratio

15,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	255 000	240 000	12 563 000
Net Income	13 000	131 000	120 000	718 000
Total Assets	19 596 000	11 960 000	6 949 000	5 890 000
Total Equity	938 000	925 000	794 000	674 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	255 000	240 000	12 563 000
Expenditure	48 000	88 000	84 000	11 391 000
Operating Profit	12 000	167 000	156 000	1 172 000
Financial Income	1 000	0	0	6 000
Financial Costs	0	0	2 000	264 000
Financial Balance	1 000	0	−2 000	−258 000
Earnings Before Tax	13 000	168 000	154 000	914 000
Tax	0	37 000	34 000	196 000
Net Income	13 000	131 000	120 000	718 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	19 596 000	11 960 000	6 949 000	5 890 000
Total Assets	19 596 000	11 960 000	6 949 000	5 890 000
Total Retained Equity	913 000	900 000	769 000	649 000
Total Equity	938 000	925 000	794 000	674 000
Total Long-Term Debt	14 451 000	10 109 000	5 896 000	4 778 000
Total Current Debt	4 207 000	926 000	259 000	438 000
Total Equity and Debt	19 596 000	11 960 000	6 949 000	5 890 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	12 563 000
Other Income	60 000	255 000	240 000	0
Revenue	60 000	255 000	240 000	12 563 000
Cost of Goods Sold	−1 000	0	29 000	11 141 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	48 000	88 000	84 000	11 391 000
Operating Profit	12 000	167 000	156 000	1 172 000
Financial Income	1 000	0	0	6 000
Financial Costs	0	0	2 000	264 000
Financial Balance	1 000	0	−2 000	−258 000
Dividends	0	0	0	0
Net Income	13 000	131 000	120 000	718 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	18 628 000	11 195 000	5 782 000	5 370 000
Total Investments	0	0	0	0
Cash, Bank	941 000	746 000	1 131 000	520 000
Total Current Assets	19 596 000	11 960 000	6 949 000	5 890 000
Total Assets	19 596 000	11 960 000	6 949 000	5 890 000
Total Equity	938 000	925 000	794 000	674 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 451 000	10 109 000	5 896 000	4 778 000
Creditors	4 207 000	874 000	194 000	224 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	15 000	30 000	18 000
Total Current Debt	4 207 000	926 000	259 000	438 000
Total Equity and Debt	19 596 000	11 960 000	6 949 000	5 890 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,39 %	14,16 %	15,11 %	106,53 %
Debt-to-Equity Ratio	15,41	10,93	7,43	7,09
Operating Profit Margin	20 %	65,49 %	65 %	9,33 %
Current Ratio	4,66	12,92	26,83	13,45
Quick Ratio	−1,36	−1,16	−1,26	−1,19
Equity Ratio	0,05	0,08	0,11	0,11
Gross Profit Margin	101,67 %	100 %	87,92 %	11,32 %