NARDOBAKKEN 3 AS

0251 OSLO

Finances

Share Ownership

Return on Equity

2,07 %

Current Ratio

0,47

Debt-to-Equity Ratio

3,91

Key figures (NOK)	2022	2021	2020
Revenue	12 438 000	0	0
Net Income	2 109 000	−29 000	−17 000
Total Assets	508 484 000	43 000	27 000
Total Equity	101 818 000	−8 000	21 000

Income (NOK)	2022	2021	2020
Revenue	12 438 000	0	0
Expenditure	7 676 000	36 000	21 000
Operating Profit	4 762 000	−36 000	−21 000
Financial Income	0	0	0
Financial Costs	3 881 000	0	0
Financial Balance	−3 881 000	0	0
Earnings Before Tax	880 000	−37 000	−21 000
Tax	−1 228 000	−8 000	−5 000
Net Income	2 109 000	−29 000	−17 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	504 635 000	14 000	6 000
Total Current Assets	3 849 000	29 000	21 000
Total Assets	508 484 000	43 000	27 000
Total Retained Equity	2 065 000	−44 000	−15 000
Total Equity	101 818 000	−8 000	21 000
Total Long-Term Debt	398 486 000	0	0
Total Current Debt	8 180 000	50 000	6 000
Total Equity and Debt	508 484 000	43 000	27 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	12 438 000	0	0
Revenue	12 438 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	7 676 000	36 000	21 000
Operating Profit	4 762 000	−36 000	−21 000
Financial Income	0	0	0
Financial Costs	3 881 000	0	0
Financial Balance	−3 881 000	0	0
Dividends	0	0	0
Net Income	2 109 000	−29 000	−17 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 242 000	14 000	6 000
Real Eastate	503 393 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	503 393 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	504 635 000	14 000	6 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 352 000	29 000	21 000
Total Current Assets	3 849 000	29 000	21 000
Total Assets	508 484 000	43 000	27 000
Total Equity	101 818 000	−8 000	21 000
Short-Term Group Debt	0	50 000	0
Total Long-Term Debt	398 486 000	0	0
Creditors	6 799 000	0	6 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	1 381 000	0	0
Total Current Debt	8 180 000	50 000	6 000
Total Equity and Debt	508 484 000	43 000	27 000

Financial indicators	2022	2021	2020
Return on Equity	2,07 %	362,5 %	−80,95 %
Debt-to-Equity Ratio	3,91	−0	0
Operating Profit Margin	38,29 %	-	-
Current Ratio	0,47	0,58	3,5
Quick Ratio	0,47	0,58	3,5
Equity Ratio	0,2	−0,19	0,78
Gross Profit Margin	100 %	-	-