NÆRINGSBYGG AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

86,41 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	384 896 000	110 670 000	106 336 000	45 354 000
Net Income	15 717 000	−1 282 000	675 000	−524 000
Total Assets	97 241 000	21 606 000	22 228 000	20 674 000
Total Equity	18 188 000	2 471 000	3 753 000	3 078 000

Income (NOK)	2022	2021	2020	2019
Revenue	384 896 000	110 670 000	106 336 000	45 354 000
Expenditure	364 926 000	112 334 000	105 452 000	46 024 000
Operating Profit	19 971 000	−1 664 000	885 000	−670 000
Financial Income	331 000	29 000	4 000	4 000
Financial Costs	134 000	1 000	22 000	5 000
Financial Balance	197 000	28 000	−18 000	−1 000
Earnings Before Tax	20 168 000	−1 635 000	866 000	−672 000
Tax	4 451 000	−353 000	191 000	−148 000
Net Income	15 717 000	−1 282 000	675 000	−524 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 556 000	2 295 000	2 432 000	2 811 000
Total Current Assets	95 686 000	19 310 000	19 796 000	17 864 000
Total Assets	97 241 000	21 606 000	22 228 000	20 674 000
Total Retained Equity	14 688 000	−1 029 000	253 000	−407 000
Total Equity	18 188 000	2 471 000	3 753 000	3 078 000
Total Long-Term Debt	4 170 000	0	72 000	0
Total Current Debt	74 884 000	19 135 000	18 403 000	17 596 000
Total Equity and Debt	97 241 000	21 606 000	22 228 000	20 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	384 896 000	110 590 000	106 203 000	45 321 000
Other Income	0	80 000	132 000	33 000
Revenue	384 896 000	110 670 000	106 336 000	45 354 000
Cost of Goods Sold	327 606 000	87 415 000	82 856 000	31 581 000
Salary Costs	24 420 000	19 193 000	17 772 000	11 197 000
Depreciation	432 000	432 000	406 000	336 000
Impairment	0	0	0	0
Expenditure	364 926 000	112 334 000	105 452 000	46 024 000
Operating Profit	19 971 000	−1 664 000	885 000	−670 000
Financial Income	331 000	29 000	4 000	4 000
Financial Costs	134 000	1 000	22 000	5 000
Financial Balance	197 000	28 000	−18 000	−1 000
Dividends	0	0	0	0
Net Income	15 717 000	−1 282 000	675 000	−524 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	357 000	127 000	119 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	79 000	94 000	109 000	124 000
Fixtures	1 451 000	1 844 000	2 196 000	2 568 000
Total Tangible Assets	1 530 000	1 938 000	2 305 000	2 691 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 556 000	2 295 000	2 432 000	2 811 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	85 000	669 000
Total Current Assets	95 686 000	19 310 000	19 796 000	17 864 000
Total Assets	97 241 000	21 606 000	22 228 000	20 674 000
Total Equity	18 188 000	2 471 000	3 753 000	3 078 000
Short-Term Group Debt	538 000	1 291 000	0	0
Total Long-Term Debt	4 170 000	0	72 000	0
Creditors	66 877 000	12 669 000	8 637 000	8 584 000
Unpaid Taxes	1 799 000	1 259 000	1 712 000	2 168 000
Dividends	0	0	0	0
Other Current Debt	5 671 000	3 917 000	8 053 000	6 845 000
Total Current Debt	74 884 000	19 135 000	18 403 000	17 596 000
Total Equity and Debt	97 241 000	21 606 000	22 228 000	20 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,41 %	−51,88 %	17,99 %	−17,02 %
Debt-to-Equity Ratio	0,23	0	0,02	0
Operating Profit Margin	5,19 %	−1,5 %	0,83 %	−1,48 %
Current Ratio	1,28	1,01	1,08	1,02
Quick Ratio	1,28	1,01	1,08	1,02
Equity Ratio	0,19	0,11	0,17	0,15
Gross Profit Margin	14,88 %	21,01 %	22,08 %	30,37 %