NORDBYVEIEN 20 AS

3409 TRANBY

Finances

Share Ownership

Return on Equity

10,09 %

Current Ratio

0,14

Debt-to-Equity Ratio

2,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	768 000	739 000	726 000	739 000
Net Income	230 000	244 000	227 000	184 000
Total Assets	8 664 000	8 762 000	8 822 000	8 903 000
Total Equity	2 279 000	2 050 000	1 805 000	1 578 000

Income (NOK)	2022	2021	2020	2019
Revenue	768 000	739 000	726 000	739 000
Expenditure	252 000	230 000	205 000	260 000
Operating Profit	516 000	509 000	521 000	479 000
Financial Income	0	0	0	0
Financial Costs	196 000	170 000	205 000	218 000
Financial Balance	−196 000	−170 000	−205 000	−218 000
Earnings Before Tax	320 000	339 000	317 000	261 000
Tax	90 000	95 000	90 000	77 000
Net Income	230 000	244 000	227 000	184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 616 000	8 707 000	8 798 000	8 889 000
Total Current Assets	47 000	55 000	24 000	14 000
Total Assets	8 664 000	8 762 000	8 822 000	8 903 000
Total Retained Equity	1 079 000	850 000	605 000	378 000
Total Equity	2 279 000	2 050 000	1 805 000	1 578 000
Total Long-Term Debt	6 039 000	6 409 000	6 778 000	7 148 000
Total Current Debt	345 000	304 000	239 000	176 000
Total Equity and Debt	8 664 000	8 762 000	8 822 000	8 903 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	768 000	739 000	726 000	739 000
Revenue	768 000	739 000	726 000	739 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	91 000	91 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	252 000	230 000	205 000	260 000
Operating Profit	516 000	509 000	521 000	479 000
Financial Income	0	0	0	0
Financial Costs	196 000	170 000	205 000	218 000
Financial Balance	−196 000	−170 000	−205 000	−218 000
Dividends	0	0	0	0
Net Income	230 000	244 000	227 000	184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 616 000	8 707 000	8 798 000	8 889 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 616 000	8 707 000	8 798 000	8 889 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 616 000	8 707 000	8 798 000	8 889 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	55 000	24 000	14 000
Total Current Assets	47 000	55 000	24 000	14 000
Total Assets	8 664 000	8 762 000	8 822 000	8 903 000
Total Equity	2 279 000	2 050 000	1 805 000	1 578 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 039 000	6 409 000	6 778 000	7 148 000
Creditors	26 000	50 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	229 000	159 000	149 000	99 000
Total Current Debt	345 000	304 000	239 000	176 000
Total Equity and Debt	8 664 000	8 762 000	8 822 000	8 903 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,09 %	11,9 %	12,58 %	11,66 %
Debt-to-Equity Ratio	2,65	3,13	3,76	4,53
Operating Profit Margin	67,19 %	68,88 %	71,76 %	64,82 %
Current Ratio	0,14	0,18	0,1	0,08
Quick Ratio	0,14	0,18	0,1	0,08
Equity Ratio	0,26	0,23	0,2	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %