NORDEALER EIENDOM AS

0978 OSLO

Finances

Share Ownership

Return on Equity

67,26 %

Current Ratio

0,21

Debt-to-Equity Ratio

55,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 257 000	1 092 000	1 026 000	476 000
Net Income	152 000	−32 000	−437 000	−1 499 000
Total Assets	12 854 000	12 944 000	12 910 000	12 302 000
Total Equity	226 000	75 000	29 000	−10 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 257 000	1 092 000	1 026 000	476 000
Expenditure	562 000	730 000	1 193 000	2 215 000
Operating Profit	694 000	362 000	−167 000	−1 738 000
Financial Income	0	0	0	0
Financial Costs	498 000	398 000	399 000	288 000
Financial Balance	−498 000	−398 000	−399 000	−288 000
Earnings Before Tax	196 000	−36 000	−566 000	−2 027 000
Tax	44 000	−4 000	−128 000	−528 000
Net Income	152 000	−32 000	−437 000	−1 499 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 814 000	12 827 000	12 797 000	12 265 000
Total Current Assets	40 000	117 000	113 000	37 000
Total Assets	12 854 000	12 944 000	12 910 000	12 302 000
Total Retained Equity	−2 229 000	−2 381 000	−2 349 000	−1 912 000
Total Equity	226 000	75 000	29 000	−10 000
Total Long-Term Debt	12 441 000	12 642 000	12 828 000	11 223 000
Total Current Debt	187 000	228 000	53 000	1 089 000
Total Equity and Debt	12 854 000	12 944 000	12 910 000	12 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 000	31 000	16 000	0
Other Income	1 185 000	1 061 000	1 010 000	476 000
Revenue	1 257 000	1 092 000	1 026 000	476 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	10 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	562 000	730 000	1 193 000	2 215 000
Operating Profit	694 000	362 000	−167 000	−1 738 000
Financial Income	0	0	0	0
Financial Costs	498 000	398 000	399 000	288 000
Financial Balance	−498 000	−398 000	−399 000	−288 000
Dividends	0	0	0	0
Net Income	152 000	−32 000	−437 000	−1 499 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 793 000	12 793 000	12 793 000	12 251 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	34 000	5 000	16 000
Total Tangible Assets	12 814 000	12 827 000	12 797 000	12 267 000
Total Fiancial Fixed Assets	0	0	0	−1 000
Total Fixed Assets	12 814 000	12 827 000	12 797 000	12 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	17 000	109 000	17 000
Total Current Assets	40 000	117 000	113 000	37 000
Total Assets	12 854 000	12 944 000	12 910 000	12 302 000
Total Equity	226 000	75 000	29 000	−10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 441 000	12 642 000	12 828 000	11 223 000
Creditors	64 000	178 000	11 000	232 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	78 000	31 000	36 000	857 000
Total Current Debt	187 000	228 000	53 000	1 089 000
Total Equity and Debt	12 854 000	12 944 000	12 910 000	12 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,26 %	−42,67 %	−1 506,9 %	14 990 %
Debt-to-Equity Ratio	55,05	168,56	442,34	−1 122,3
Operating Profit Margin	55,21 %	33,15 %	−16,28 %	−365,13 %
Current Ratio	0,21	0,51	2,13	0,03
Quick Ratio	0,21	0,51	2,13	0,03
Equity Ratio	0,02	0,01	0	−0
Gross Profit Margin	100 %	100 %	100 %	100 %