BR. NILSEN EIENDOM AS

3970 LANGESUND

Finances

Share Ownership

Return on Equity

6,41 %

Current Ratio

0,39

Debt-to-Equity Ratio

13,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	427 000	409 000	345 000	228 000
Net Income	18 000	90 000	27 000	48 000
Total Assets	4 142 000	4 250 000	4 332 000	4 398 000
Total Equity	281 000	263 000	174 000	147 000

Income (NOK)	2022	2021	2020	2019
Revenue	427 000	409 000	345 000	228 000
Expenditure	215 000	148 000	162 000	118 000
Operating Profit	211 000	261 000	183 000	110 000
Financial Income	0	0	0	0
Financial Costs	189 000	146 000	148 000	52 000
Financial Balance	−189 000	−146 000	−148 000	−52 000
Earnings Before Tax	23 000	115 000	35 000	58 000
Tax	5 000	25 000	8 000	10 000
Net Income	18 000	90 000	27 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 127 000	4 213 000	4 299 000	4 236 000
Total Current Assets	15 000	37 000	33 000	161 000
Total Assets	4 142 000	4 250 000	4 332 000	4 398 000
Total Retained Equity	181 000	163 000	74 000	47 000
Total Equity	281 000	263 000	174 000	147 000
Total Long-Term Debt	3 823 000	3 941 000	4 140 000	4 238 000
Total Current Debt	38 000	46 000	19 000	13 000
Total Equity and Debt	4 142 000	4 250 000	4 332 000	4 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	427 000	409 000	345 000	228 000
Revenue	427 000	409 000	345 000	228 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	86 000	86 000	87 000	60 000
Impairment	0	0	0	0
Expenditure	215 000	148 000	162 000	118 000
Operating Profit	211 000	261 000	183 000	110 000
Financial Income	0	0	0	0
Financial Costs	189 000	146 000	148 000	52 000
Financial Balance	−189 000	−146 000	−148 000	−52 000
Dividends	0	0	0	0
Net Income	18 000	90 000	27 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 127 000	4 213 000	4 299 000	4 236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 127 000	4 213 000	4 299 000	4 236 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 127 000	4 213 000	4 299 000	4 236 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	35 000	28 000	151 000
Total Current Assets	15 000	37 000	33 000	161 000
Total Assets	4 142 000	4 250 000	4 332 000	4 398 000
Total Equity	281 000	263 000	174 000	147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 823 000	3 941 000	4 140 000	4 238 000
Creditors	5 000	4 000	0	3 000
Unpaid Taxes	17 000	16 000	10 000	0
Dividends	0	0	0	0
Other Current Debt	9 000	0	0	3 000
Total Current Debt	38 000	46 000	19 000	13 000
Total Equity and Debt	4 142 000	4 250 000	4 332 000	4 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,41 %	34,22 %	15,52 %	32,65 %
Debt-to-Equity Ratio	13,6	14,98	23,79	28,83
Operating Profit Margin	49,41 %	63,81 %	53,04 %	48,25 %
Current Ratio	0,39	0,8	1,74	12,38
Quick Ratio	0,39	0,8	1,74	12,38
Equity Ratio	0,07	0,06	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %