NRB EIENDOM AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

20,41 %

Current Ratio

0,67

Debt-to-Equity Ratio

8,43

Key figures (NOK)	2022	2021	2020
Revenue	311 000	245 000	182 000
Net Income	80 000	76 000	51 000
Total Assets	3 827 000	3 813 000	4 049 000
Total Equity	392 000	312 000	236 000

Income (NOK)	2022	2021	2020
Revenue	311 000	245 000	182 000
Expenditure	74 000	74 000	54 000
Operating Profit	236 000	170 000	128 000
Financial Income	0	0	0
Financial Costs	134 000	73 000	67 000
Financial Balance	−134 000	−73 000	−67 000
Earnings Before Tax	102 000	97 000	61 000
Tax	23 000	21 000	10 000
Net Income	80 000	76 000	51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 739 000	3 740 000	3 741 000
Total Current Assets	89 000	73 000	307 000
Total Assets	3 827 000	3 813 000	4 049 000
Total Retained Equity	207 000	127 000	51 000
Total Equity	392 000	312 000	236 000
Total Long-Term Debt	3 303 000	3 482 000	3 795 000
Total Current Debt	133 000	20 000	17 000
Total Equity and Debt	3 827 000	3 813 000	4 049 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	311 000	245 000	182 000
Revenue	311 000	245 000	182 000
Cost of Goods Sold	0	9 000	0
Salary Costs	0	0	0
Depreciation	1 000	1 000	1 000
Impairment	0	0	0
Expenditure	74 000	74 000	54 000
Operating Profit	236 000	170 000	128 000
Financial Income	0	0	0
Financial Costs	134 000	73 000	67 000
Financial Balance	−134 000	−73 000	−67 000
Dividends	0	0	0
Net Income	80 000	76 000	51 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 739 000	3 740 000	3 741 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 739 000	3 740 000	3 741 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	3 739 000	3 740 000	3 741 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	83 000	72 000	303 000
Total Current Assets	89 000	73 000	307 000
Total Assets	3 827 000	3 813 000	4 049 000
Total Equity	392 000	312 000	236 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 303 000	3 482 000	3 795 000
Creditors	10 000	0	5 000
Unpaid Taxes	30 000	0	0
Dividends	0	0	0
Other Current Debt	73 000	2 000	6 000
Total Current Debt	133 000	20 000	17 000
Total Equity and Debt	3 827 000	3 813 000	4 049 000

Financial indicators	2022	2021	2020
Return on Equity	20,41 %	24,36 %	21,61 %
Debt-to-Equity Ratio	8,43	11,16	16,08
Operating Profit Margin	75,88 %	69,39 %	70,33 %
Current Ratio	0,67	3,65	18,06
Quick Ratio	0,67	3,65	18,06
Equity Ratio	0,1	0,08	0,06
Gross Profit Margin	100 %	96,33 %	100 %