NÆRBØ EIENDOM AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

30,33 %

Current Ratio

8,57

Debt-to-Equity Ratio

13,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 831 000	3 639 000	1 950 000	0
Net Income	913 000	1 088 000	221 000	−201 000
Total Assets	45 314 000	45 275 000	43 991 000	28 792 000
Total Equity	3 010 000	2 097 000	1 009 000	788 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 831 000	3 639 000	1 950 000	0
Expenditure	1 358 000	1 355 000	681 000	7 000
Operating Profit	2 473 000	2 284 000	1 269 000	−7 000
Financial Income	0	0	1 000	0
Financial Costs	1 303 000	889 000	1 046 000	194 000
Financial Balance	−1 303 000	−889 000	−1 045 000	−194 000
Earnings Before Tax	1 170 000	1 395 000	224 000	−201 000
Tax	257 000	307 000	3 000	0
Net Income	913 000	1 088 000	221 000	−201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 962 000	42 208 000	43 463 000	25 634 000
Total Current Assets	4 352 000	3 067 000	529 000	3 158 000
Total Assets	45 314 000	45 275 000	43 991 000	28 792 000
Total Retained Equity	2 010 000	1 097 000	9 000	−212 000
Total Equity	3 010 000	2 097 000	1 009 000	788 000
Total Long-Term Debt	41 797 000	42 860 000	42 904 000	28 004 000
Total Current Debt	508 000	318 000	78 000	0
Total Equity and Debt	45 314 000	45 275 000	43 991 000	28 792 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 831 000	3 639 000	1 950 000	0
Revenue	3 831 000	3 639 000	1 950 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 246 000	1 246 000	622 000	0
Impairment	0	0	0	0
Expenditure	1 358 000	1 355 000	681 000	7 000
Operating Profit	2 473 000	2 284 000	1 269 000	−7 000
Financial Income	0	0	1 000	0
Financial Costs	1 303 000	889 000	1 046 000	194 000
Financial Balance	−1 303 000	−889 000	−1 045 000	−194 000
Dividends	0	0	0	0
Net Income	913 000	1 088 000	221 000	−201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 962 000	42 208 000	43 463 000	25 634 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	40 962 000	42 208 000	43 463 000	25 634 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	40 962 000	42 208 000	43 463 000	25 634 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 327 000	3 035 000	497 000	0
Total Current Assets	4 352 000	3 067 000	529 000	3 158 000
Total Assets	45 314 000	45 275 000	43 991 000	28 792 000
Total Equity	3 010 000	2 097 000	1 009 000	788 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 797 000	42 860 000	42 904 000	28 004 000
Creditors	4 000	3 000	4 000	0
Unpaid Taxes	160 000	151 000	75 000	0
Dividends	0	0	0	0
Other Current Debt	145 000	74 000	0	0
Total Current Debt	508 000	318 000	78 000	0
Total Equity and Debt	45 314 000	45 275 000	43 991 000	28 792 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,33 %	51,88 %	21,9 %	−25,51 %
Debt-to-Equity Ratio	13,89	20,44	42,52	35,54
Operating Profit Margin	64,55 %	62,76 %	65,08 %	-
Current Ratio	8,57	9,64	6,78	-
Quick Ratio	8,57	9,64	6,78	-
Equity Ratio	0,07	0,05	0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	-