NMI BYGG AS

6809 FØRDE

Finances

Share Ownership

Return on Equity

16,39 %

Current Ratio

32,73

Debt-to-Equity Ratio

4,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 331 000	2 203 000	2 155 000	718 000
Net Income	729 000	906 000	872 000	190 000
Total Assets	26 753 000	26 563 000	26 641 000	26 335 000
Total Equity	4 448 000	3 719 000	2 813 000	2 335 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 331 000	2 203 000	2 155 000	718 000
Expenditure	923 000	688 000	604 000	205 000
Operating Profit	1 408 000	1 516 000	1 551 000	513 000
Financial Income	435 000	425 000	389 000	64 000
Financial Costs	910 000	780 000	823 000	333 000
Financial Balance	−475 000	−355 000	−434 000	−269 000
Earnings Before Tax	934 000	1 161 000	1 117 000	244 000
Tax	206 000	255 000	246 000	54 000
Net Income	729 000	906 000	872 000	190 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 592 000	16 109 000	15 858 000	16 247 000
Total Current Assets	11 161 000	10 454 000	10 782 000	10 088 000
Total Assets	26 753 000	26 563 000	26 641 000	26 335 000
Total Retained Equity	3 692 000	2 963 000	2 057 000	1 579 000
Total Equity	4 448 000	3 719 000	2 813 000	2 335 000
Total Long-Term Debt	21 964 000	22 506 000	23 090 000	23 738 000
Total Current Debt	341 000	337 000	738 000	262 000
Total Equity and Debt	26 753 000	26 563 000	26 641 000	26 335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 331 000	2 203 000	2 155 000	718 000
Other Income	0	0	0	0
Revenue	2 331 000	2 203 000	2 155 000	718 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	517 000	460 000	389 000	130 000
Impairment	0	0	0	0
Expenditure	923 000	688 000	604 000	205 000
Operating Profit	1 408 000	1 516 000	1 551 000	513 000
Financial Income	435 000	425 000	389 000	64 000
Financial Costs	910 000	780 000	823 000	333 000
Financial Balance	−475 000	−355 000	−434 000	−269 000
Dividends	0	0	450 000	0
Net Income	729 000	906 000	872 000	190 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 081 000	15 470 000	15 858 000	16 247 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	511 000	639 000	0	0
Total Tangible Assets	15 592 000	16 109 000	15 858 000	16 247 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 592 000	16 109 000	15 858 000	16 247 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	925 000	465 000	318 000	0
Total Current Assets	11 161 000	10 454 000	10 782 000	10 088 000
Total Assets	26 753 000	26 563 000	26 641 000	26 335 000
Total Equity	4 448 000	3 719 000	2 813 000	2 335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 964 000	22 506 000	23 090 000	23 738 000
Creditors	33 000	0	3 000	6 000
Unpaid Taxes	92 000	94 000	89 000	167 000
Dividends	0	0	450 000	0
Other Current Debt	25 000	28 000	23 000	75 000
Total Current Debt	341 000	337 000	738 000	262 000
Total Equity and Debt	26 753 000	26 563 000	26 641 000	26 335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,39 %	24,36 %	31 %	8,14 %
Debt-to-Equity Ratio	4,94	6,05	8,21	10,17
Operating Profit Margin	60,4 %	68,82 %	71,97 %	71,45 %
Current Ratio	32,73	31,02	14,61	38,5
Quick Ratio	32,73	31,02	14,61	38,5
Equity Ratio	0,17	0,14	0,11	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %