NORDIC BOLIGUTVIKLING AS

1929 AULI

Finances

Share Ownership

Return on Equity

70,75 %

Current Ratio

4,12

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 649 000	4 130 000	218 000	480 000
Net Income	1 335 000	1 363 000	−245 000	−191 000
Total Assets	2 539 000	1 656 000	3 563 000	1 459 000
Total Equity	1 887 000	551 000	−413 000	−168 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 649 000	4 130 000	218 000	480 000
Expenditure	4 426 000	2 253 000	398 000	670 000
Operating Profit	1 224 000	1 876 000	−180 000	−191 000
Financial Income	2 000	1 000	9 000	0
Financial Costs	5 000	128 000	74 000	0
Financial Balance	−3 000	−127 000	−65 000	0
Earnings Before Tax	1 222 000	1 749 000	−245 000	−191 000
Tax	−114 000	385 000	0	0
Net Income	1 335 000	1 363 000	−245 000	−191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 000	16 000	0	1 006 000
Total Current Assets	2 424 000	1 640 000	3 563 000	453 000
Total Assets	2 539 000	1 656 000	3 563 000	1 459 000
Total Retained Equity	1 857 000	521 000	−443 000	−198 000
Total Equity	1 887 000	551 000	−413 000	−168 000
Total Long-Term Debt	65 000	25 000	3 797 000	0
Total Current Debt	588 000	1 080 000	179 000	1 627 000
Total Equity and Debt	2 539 000	1 656 000	3 563 000	1 459 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 743 000	2 885 000	218 000	480 000
Other Income	−93 000	1 245 000	0	0
Revenue	5 649 000	4 130 000	218 000	480 000
Cost of Goods Sold	3 364 000	1 498 000	257 000	538 000
Salary Costs	542 000	451 000	0	0
Depreciation	16 000	0	0	0
Impairment	0	0	0	0
Expenditure	4 426 000	2 253 000	398 000	670 000
Operating Profit	1 224 000	1 876 000	−180 000	−191 000
Financial Income	2 000	1 000	9 000	0
Financial Costs	5 000	128 000	74 000	0
Financial Balance	−3 000	−127 000	−65 000	0
Dividends	0	400 000	0	0
Net Income	1 335 000	1 363 000	−245 000	−191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	1 006 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	115 000	16 000	0	0
Total Tangible Assets	115 000	16 000	0	1 006 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 000	16 000	0	1 006 000
Stock	0	0	3 288 000	0
Total Investments	0	0	0	0
Cash, Bank	1 911 000	1 451 000	272 000	278 000
Total Current Assets	2 424 000	1 640 000	3 563 000	453 000
Total Assets	2 539 000	1 656 000	3 563 000	1 459 000
Total Equity	1 887 000	551 000	−413 000	−168 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	65 000	25 000	3 797 000	0
Creditors	448 000	174 000	178 000	287 000
Unpaid Taxes	111 000	80 000	0	0
Dividends	0	400 000	0	0
Other Current Debt	47 000	41 000	0	1 340 000
Total Current Debt	588 000	1 080 000	179 000	1 627 000
Total Equity and Debt	2 539 000	1 656 000	3 563 000	1 459 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,75 %	247,37 %	59,32 %	113,69 %
Debt-to-Equity Ratio	0,03	0,05	−9,19	−0
Operating Profit Margin	21,67 %	45,42 %	−82,57 %	−39,79 %
Current Ratio	4,12	1,52	19,91	0,28
Quick Ratio	4,12	1,52	−1,15	0,28
Equity Ratio	0,74	0,33	−0,12	−0,12
Gross Profit Margin	40,45 %	63,73 %	−17,89 %	−12,08 %