NAMSOS BOLIGUTLEIE AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

3,49 %

Current Ratio

4,28

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 000	185 000	184 000	135 000
Net Income	27 000	25 000	17 000	4 000
Total Assets	1 837 000	1 902 000	1 971 000	2 037 000
Total Equity	773 000	746 000	721 000	704 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 000	185 000	184 000	135 000
Expenditure	110 000	111 000	114 000	82 000
Operating Profit	84 000	74 000	70 000	53 000
Financial Income	0	0	1 000	0
Financial Costs	50 000	42 000	49 000	47 000
Financial Balance	−50 000	−42 000	−48 000	−47 000
Earnings Before Tax	34 000	32 000	22 000	5 000
Tax	8 000	7 000	5 000	1 000
Net Income	27 000	25 000	17 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 712 000	1 762 000	1 811 000	1 860 000
Total Current Assets	124 000	140 000	160 000	177 000
Total Assets	1 837 000	1 902 000	1 971 000	2 037 000
Total Retained Equity	73 000	46 000	21 000	4 000
Total Equity	773 000	746 000	721 000	704 000
Total Long-Term Debt	1 035 000	1 127 000	1 219 000	1 311 000
Total Current Debt	29 000	29 000	30 000	22 000
Total Equity and Debt	1 837 000	1 902 000	1 971 000	2 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	195 000	185 000	184 000	135 000
Revenue	195 000	185 000	184 000	135 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	63 000	63 000	63 000	47 000
Impairment	0	0	0	0
Expenditure	110 000	111 000	114 000	82 000
Operating Profit	84 000	74 000	70 000	53 000
Financial Income	0	0	1 000	0
Financial Costs	50 000	42 000	49 000	47 000
Financial Balance	−50 000	−42 000	−48 000	−47 000
Dividends	0	0	0	0
Net Income	27 000	25 000	17 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	52 000	38 000	24 000	10 000
Real Eastate	1 660 000	1 724 000	1 787 000	1 850 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 660 000	1 724 000	1 787 000	1 850 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 712 000	1 762 000	1 811 000	1 860 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	120 000	160 000	168 000
Total Current Assets	124 000	140 000	160 000	177 000
Total Assets	1 837 000	1 902 000	1 971 000	2 037 000
Total Equity	773 000	746 000	721 000	704 000
Short-Term Group Debt	0	0	6 000	6 000
Total Long-Term Debt	1 035 000	1 127 000	1 219 000	1 311 000
Creditors	5 000	3 000	4 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	5 000	2 000	3 000
Total Current Debt	29 000	29 000	30 000	22 000
Total Equity and Debt	1 837 000	1 902 000	1 971 000	2 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,49 %	3,35 %	2,36 %	0,57 %
Debt-to-Equity Ratio	1,34	1,51	1,69	1,86
Operating Profit Margin	43,08 %	40 %	38,04 %	39,26 %
Current Ratio	4,28	4,83	5,33	8,05
Quick Ratio	4,28	4,83	5,33	8,05
Equity Ratio	0,42	0,39	0,37	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %