NSA RORBU EIENDOM AS

9690 HAVØYSUND

Finances

Share Ownership

Return on Equity

31,5 %

Current Ratio

0,02

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	0
Net Income	126 000	129 000	117 000	−14 000
Total Assets	2 053 000	2 174 000	2 589 000	2 405 000
Total Equity	400 000	274 000	144 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	0
Expenditure	138 000	134 000	150 000	19 000
Operating Profit	162 000	166 000	150 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	162 000	166 000	150 000	−18 000
Tax	36 000	36 000	33 000	−4 000
Net Income	126 000	129 000	117 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 024 000	2 143 000	2 262 000	2 381 000
Total Current Assets	29 000	31 000	327 000	24 000
Total Assets	2 053 000	2 174 000	2 589 000	2 405 000
Total Retained Equity	370 000	244 000	114 000	−2 000
Total Equity	400 000	274 000	144 000	28 000
Total Long-Term Debt	29 000	38 000	46 000	2 259 000
Total Current Debt	1 624 000	1 862 000	2 399 000	117 000
Total Equity and Debt	2 053 000	2 174 000	2 589 000	2 405 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	0
Revenue	300 000	300 000	300 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	119 000	119 000	119 000	0
Impairment	0	0	0	0
Expenditure	138 000	134 000	150 000	19 000
Operating Profit	162 000	166 000	150 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	126 000	129 000	117 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 024 000	2 143 000	2 262 000	2 381 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 024 000	2 143 000	2 262 000	2 381 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 024 000	2 143 000	2 262 000	2 381 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	31 000	27 000	24 000
Total Current Assets	29 000	31 000	327 000	24 000
Total Assets	2 053 000	2 174 000	2 589 000	2 405 000
Total Equity	400 000	274 000	144 000	28 000
Short-Term Group Debt	1 580 000	1 818 000	2 344 000	91 000
Total Long-Term Debt	29 000	38 000	46 000	2 259 000
Creditors	0	0	15 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 624 000	1 862 000	2 399 000	117 000
Total Equity and Debt	2 053 000	2 174 000	2 589 000	2 405 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,5 %	47,08 %	81,25 %	−50 %
Debt-to-Equity Ratio	0,07	0,14	0,32	80,68
Operating Profit Margin	54 %	55,33 %	50 %	-
Current Ratio	0,02	0,02	0,14	0,21
Quick Ratio	0,02	0,02	0,14	0,21
Equity Ratio	0,19	0,13	0,06	0,01
Gross Profit Margin	100 %	100 %	100 %	-