NORDÅKEREN 2 VERDAL AS

7606 LEVANGER

Finances

Share Ownership

Return on Equity

1,39 %

Current Ratio

2,31

Debt-to-Equity Ratio

10,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	668 000	901 000	883 000	343 000
Net Income	7 000	223 000	176 000	4 000
Total Assets	5 925 000	6 201 000	6 169 000	6 306 000
Total Equity	504 000	497 000	273 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	668 000	901 000	883 000	343 000
Expenditure	468 000	474 000	468 000	217 000
Operating Profit	201 000	427 000	416 000	125 000
Financial Income	0	0	0	0
Financial Costs	192 000	141 000	192 000	120 000
Financial Balance	−192 000	−141 000	−192 000	−120 000
Earnings Before Tax	9 000	286 000	224 000	5 000
Tax	2 000	63 000	48 000	1 000
Net Income	7 000	223 000	176 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 599 000	5 759 000	5 920 000	6 081 000
Total Current Assets	326 000	442 000	249 000	225 000
Total Assets	5 925 000	6 201 000	6 169 000	6 306 000
Total Retained Equity	411 000	403 000	180 000	4 000
Total Equity	504 000	497 000	273 000	94 000
Total Long-Term Debt	5 280 000	5 549 000	5 810 000	5 334 000
Total Current Debt	141 000	156 000	86 000	178 000
Total Equity and Debt	5 925 000	6 201 000	6 169 000	6 306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 000	85 000	91 000	18 000
Other Income	586 000	815 000	792 000	325 000
Revenue	668 000	901 000	883 000	343 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	161 000	161 000	161 000	80 000
Impairment	0	0	0	0
Expenditure	468 000	474 000	468 000	217 000
Operating Profit	201 000	427 000	416 000	125 000
Financial Income	0	0	0	0
Financial Costs	192 000	141 000	192 000	120 000
Financial Balance	−192 000	−141 000	−192 000	−120 000
Dividends	0	0	0	0
Net Income	7 000	223 000	176 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 459 000	5 598 000	5 738 000	5 878 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	139 000	161 000	182 000	203 000
Total Tangible Assets	5 599 000	5 759 000	5 920 000	6 081 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 599 000	5 759 000	5 920 000	6 081 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	296 000	409 000	235 000	225 000
Total Current Assets	326 000	442 000	249 000	225 000
Total Assets	5 925 000	6 201 000	6 169 000	6 306 000
Total Equity	504 000	497 000	273 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 280 000	5 549 000	5 810 000	5 334 000
Creditors	39 000	17 000	16 000	67 000
Unpaid Taxes	2 000	37 000	31 000	16 000
Dividends	0	0	0	0
Other Current Debt	100 000	48 000	37 000	95 000
Total Current Debt	141 000	156 000	86 000	178 000
Total Equity and Debt	5 925 000	6 201 000	6 169 000	6 306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,39 %	44,87 %	64,47 %	4,26 %
Debt-to-Equity Ratio	10,48	11,16	21,28	56,74
Operating Profit Margin	30,09 %	47,39 %	47,11 %	36,44 %
Current Ratio	2,31	2,83	2,9	1,26
Quick Ratio	2,31	2,83	2,9	1,26
Equity Ratio	0,09	0,08	0,04	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %