NORWEGIAN PAPER EIENDOM AS

4879 GRIMSTAD

Finances

Share Ownership

Return on Equity

6,68 %

Current Ratio

2,02

Debt-to-Equity Ratio

22,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 649 000	1 624 000	1 600 000	2 235 000
Net Income	124 000	766 000	851 000	1 515 000
Total Assets	45 942 000	19 659 000	13 566 000	13 723 000
Total Equity	1 856 000	10 704 000	10 328 000	10 205 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 649 000	1 624 000	1 600 000	2 235 000
Expenditure	1 265 000	397 000	412 000	259 000
Operating Profit	1 384 000	1 227 000	1 188 000	1 976 000
Financial Income	0	0	0	0
Financial Costs	1 225 000	245 000	97 000	33 000
Financial Balance	−1 225 000	−245 000	−97 000	−33 000
Earnings Before Tax	159 000	982 000	1 091 000	1 943 000
Tax	35 000	216 000	240 000	429 000
Net Income	124 000	766 000	851 000	1 515 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 169 000	18 783 000	13 527 000	13 620 000
Total Current Assets	3 773 000	876 000	39 000	103 000
Total Assets	45 942 000	19 659 000	13 566 000	13 723 000
Total Retained Equity	1 106 000	9 954 000	9 578 000	9 455 000
Total Equity	1 856 000	10 704 000	10 328 000	10 205 000
Total Long-Term Debt	42 219 000	5 207 000	776 000	741 000
Total Current Debt	1 868 000	3 748 000	2 462 000	2 777 000
Total Equity and Debt	45 942 000	19 659 000	13 566 000	13 723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 649 000	1 624 000	1 600 000	2 235 000
Revenue	2 649 000	1 624 000	1 600 000	2 235 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	401 000	181 000	179 000	154 000
Impairment	0	0	0	0
Expenditure	1 265 000	397 000	412 000	259 000
Operating Profit	1 384 000	1 227 000	1 188 000	1 976 000
Financial Income	0	0	0	0
Financial Costs	1 225 000	245 000	97 000	33 000
Financial Balance	−1 225 000	−245 000	−97 000	−33 000
Dividends	0	0	0	0
Net Income	124 000	766 000	851 000	1 515 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 142 000	18 751 000	13 490 000	13 578 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	32 000	37 000	42 000
Total Tangible Assets	42 169 000	18 783 000	13 527 000	13 620 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 169 000	18 783 000	13 527 000	13 620 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 773 000	876 000	39 000	103 000
Total Assets	45 942 000	19 659 000	13 566 000	13 723 000
Total Equity	1 856 000	10 704 000	10 328 000	10 205 000
Short-Term Group Debt	0	500 000	933 000	1 111 000
Total Long-Term Debt	42 219 000	5 207 000	776 000	741 000
Creditors	805 000	566 000	1 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	291 000	0	0	0
Total Current Debt	1 868 000	3 748 000	2 462 000	2 777 000
Total Equity and Debt	45 942 000	19 659 000	13 566 000	13 723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,68 %	7,16 %	8,24 %	14,85 %
Debt-to-Equity Ratio	22,75	0,49	0,08	0,07
Operating Profit Margin	52,25 %	75,55 %	74,25 %	88,41 %
Current Ratio	2,02	0,23	0,02	0,04
Quick Ratio	2,02	0,23	0,02	0,04
Equity Ratio	0,04	0,54	0,76	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %