NOTODDEN EIENDOM AS

3676 NOTODDEN

Finances

Share Ownership

Return on Equity

8,11 %

Current Ratio

2,36

Debt-to-Equity Ratio

4,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	384 000	384 000	384 000	256 000
Net Income	72 000	89 000	79 000	13 000
Total Assets	4 970 000	2 940 000	2 965 000	2 957 000
Total Equity	888 000	836 000	747 000	667 000

Income (NOK)	2022	2021	2020	2019
Revenue	384 000	384 000	384 000	256 000
Expenditure	203 000	159 000	164 000	170 000
Operating Profit	181 000	225 000	221 000	86 000
Financial Income	0	0	0	0
Financial Costs	87 000	100 000	109 000	68 000
Financial Balance	−87 000	−100 000	−109 000	−68 000
Earnings Before Tax	94 000	125 000	112 000	18 000
Tax	21 000	36 000	32 000	5 000
Net Income	72 000	89 000	79 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 550 000	2 730 000	2 819 000	2 804 000
Total Current Assets	420 000	210 000	146 000	152 000
Total Assets	4 970 000	2 940 000	2 965 000	2 957 000
Total Retained Equity	228 000	176 000	87 000	7 000
Total Equity	888 000	836 000	747 000	667 000
Total Long-Term Debt	3 904 000	2 029 000	2 155 000	2 233 000
Total Current Debt	178 000	75 000	63 000	56 000
Total Equity and Debt	4 970 000	2 940 000	2 965 000	2 957 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	384 000	384 000	384 000	256 000
Revenue	384 000	384 000	384 000	256 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	112 000	89 000	88 000	57 000
Impairment	0	0	0	0
Expenditure	203 000	159 000	164 000	170 000
Operating Profit	181 000	225 000	221 000	86 000
Financial Income	0	0	0	0
Financial Costs	87 000	100 000	109 000	68 000
Financial Balance	−87 000	−100 000	−109 000	−68 000
Dividends	0	0	0	0
Net Income	72 000	89 000	79 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 457 000	2 730 000	2 819 000	2 804 000
Machinery and Plant Facilities	63 000	0	0	0
Fixtures	31 000	0	0	0
Total Tangible Assets	4 550 000	2 730 000	2 819 000	2 804 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 550 000	2 730 000	2 819 000	2 804 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	219 000	112 000	0	152 000
Total Current Assets	420 000	210 000	146 000	152 000
Total Assets	4 970 000	2 940 000	2 965 000	2 957 000
Total Equity	888 000	836 000	747 000	667 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 904 000	2 029 000	2 155 000	2 233 000
Creditors	126 000	14 000	5 000	19 000
Unpaid Taxes	0	15 000	15 000	27 000
Dividends	0	0	0	0
Other Current Debt	36 000	10 000	10 000	5 000
Total Current Debt	178 000	75 000	63 000	56 000
Total Equity and Debt	4 970 000	2 940 000	2 965 000	2 957 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,11 %	10,65 %	10,58 %	1,95 %
Debt-to-Equity Ratio	4,4	2,43	2,88	3,35
Operating Profit Margin	47,14 %	58,59 %	57,55 %	33,59 %
Current Ratio	2,36	2,8	2,32	2,71
Quick Ratio	2,36	2,8	2,32	2,71
Equity Ratio	0,18	0,28	0,25	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %