NORDHAMMERVIK EIENDOM AS

7260 SISTRANDA

Finances

Share Ownership

Return on Equity

37,29 %

Current Ratio

5,35

Debt-to-Equity Ratio

4,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 608 000	701 000	371 000	417 000
Net Income	333 000	−299 000	−140 000	−88 000
Total Assets	5 169 000	4 337 000	5 664 000	2 803 000
Total Equity	893 000	560 000	859 000	826 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 608 000	701 000	371 000	417 000
Expenditure	1 065 000	983 000	483 000	530 000
Operating Profit	543 000	−282 000	−112 000	−113 000
Financial Income	0	0	0	0
Financial Costs	116 000	102 000	68 000	0
Financial Balance	−116 000	−102 000	−68 000	0
Earnings Before Tax	427 000	−384 000	−180 000	−113 000
Tax	94 000	−84 000	−40 000	−25 000
Net Income	333 000	−299 000	−140 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 340 000	3 570 000	3 399 000	2 659 000
Total Current Assets	1 829 000	767 000	2 265 000	144 000
Total Assets	5 169 000	4 337 000	5 664 000	2 803 000
Total Retained Equity	863 000	530 000	829 000	796 000
Total Equity	893 000	560 000	859 000	826 000
Total Long-Term Debt	3 934 000	3 668 000	3 352 000	1 971 000
Total Current Debt	342 000	108 000	1 453 000	6 000
Total Equity and Debt	5 169 000	4 337 000	5 664 000	2 803 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	417 000
Other Income	1 608 000	701 000	371 000	0
Revenue	1 608 000	701 000	371 000	417 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	192 000	171 000	135 000	121 000
Impairment	0	0	0	0
Expenditure	1 065 000	983 000	483 000	530 000
Operating Profit	543 000	−282 000	−112 000	−113 000
Financial Income	0	0	0	0
Financial Costs	116 000	102 000	68 000	0
Financial Balance	−116 000	−102 000	−68 000	0
Dividends	0	0	0	0
Net Income	333 000	−299 000	−140 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	0	0
Real Eastate	3 143 000	3 308 000	3 399 000	2 659 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 143 000	3 308 000	3 399 000	2 659 000
Total Fiancial Fixed Assets	196 000	258 000	0	0
Total Fixed Assets	3 340 000	3 570 000	3 399 000	2 659 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 000	1 039 000	0
Total Current Assets	1 829 000	767 000	2 265 000	144 000
Total Assets	5 169 000	4 337 000	5 664 000	2 803 000
Total Equity	893 000	560 000	859 000	826 000
Short-Term Group Debt	0	0	468 000	0
Total Long-Term Debt	3 934 000	3 668 000	3 352 000	1 971 000
Creditors	47 000	77 000	918 000	6 000
Unpaid Taxes	202 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	77 000	32 000	67 000	0
Total Current Debt	342 000	108 000	1 453 000	6 000
Total Equity and Debt	5 169 000	4 337 000	5 664 000	2 803 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,29 %	−53,39 %	−16,3 %	−10,65 %
Debt-to-Equity Ratio	4,41	6,55	3,9	2,39
Operating Profit Margin	33,77 %	−40,23 %	−30,19 %	−27,1 %
Current Ratio	5,35	7,1	1,56	24
Quick Ratio	5,35	7,1	1,56	24
Equity Ratio	0,17	0,13	0,15	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %