NORDIC PACK EIENDOM AS

1570 DILLING

Finances

Share Ownership

Return on Equity

35,35 %

Current Ratio

1,9

Debt-to-Equity Ratio

5,73

Key figures (NOK)	2022	2021	2020
Revenue	2 675 000	2 555 000	2 555 000
Net Income	770 000	673 000	673 000
Total Assets	15 193 000	10 737 000	10 737 000
Total Equity	2 178 000	713 000	713 000

Income (NOK)	2022	2021	2020
Revenue	2 675 000	2 555 000	2 555 000
Expenditure	1 477 000	1 429 000	1 429 000
Operating Profit	1 197 000	1 126 000	1 126 000
Financial Income	0	0	0
Financial Costs	210 000	263 000	263 000
Financial Balance	−210 000	−263 000	−263 000
Earnings Before Tax	987 000	863 000	863 000
Tax	217 000	190 000	190 000
Net Income	770 000	673 000	673 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 188 000	9 102 000	9 102 000
Total Current Assets	1 005 000	1 635 000	1 635 000
Total Assets	15 193 000	10 737 000	10 737 000
Total Retained Equity	2 138 000	673 000	673 000
Total Equity	2 178 000	713 000	713 000
Total Long-Term Debt	12 487 000	9 487 000	9 487 000
Total Current Debt	528 000	537 000	537 000
Total Equity and Debt	15 193 000	10 737 000	10 737 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 675 000	2 555 000	2 555 000
Revenue	2 675 000	2 555 000	2 555 000
Cost of Goods Sold	0	0	0
Salary Costs	818 000	777 000	777 000
Depreciation	360 000	340 000	340 000
Impairment	0	0	0
Expenditure	1 477 000	1 429 000	1 429 000
Operating Profit	1 197 000	1 126 000	1 126 000
Financial Income	0	0	0
Financial Costs	210 000	263 000	263 000
Financial Balance	−210 000	−263 000	−263 000
Dividends	0	0	0
Net Income	770 000	673 000	673 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	62 000	9 000	9 000
Real Eastate	14 098 000	9 092 000	9 092 000
Machinery and Plant Facilities	0	0	0
Fixtures	29 000	0	0
Total Tangible Assets	14 126 000	9 092 000	9 092 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 188 000	9 102 000	9 102 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	598 000	1 580 000	1 580 000
Total Current Assets	1 005 000	1 635 000	1 635 000
Total Assets	15 193 000	10 737 000	10 737 000
Total Equity	2 178 000	713 000	713 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	12 487 000	9 487 000	9 487 000
Creditors	19 000	108 000	108 000
Unpaid Taxes	172 000	143 000	143 000
Dividends	0	0	0
Other Current Debt	92 000	76 000	76 000
Total Current Debt	528 000	537 000	537 000
Total Equity and Debt	15 193 000	10 737 000	10 737 000

Financial indicators	2022	2021	2020
Return on Equity	35,35 %	94,39 %	94,39 %
Debt-to-Equity Ratio	5,73	13,31	13,31
Operating Profit Margin	44,75 %	44,07 %	44,07 %
Current Ratio	1,9	3,04	3,04
Quick Ratio	1,9	3,04	3,04
Equity Ratio	0,14	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %