NYE SALMINEN EIENDOM AS

9415 HARSTAD

Finances

Return on Equity

33,09 %

Current Ratio

Debt-to-Equity Ratio

9,14

Key figures (NOK)	2022	2021	2020
Revenue	4 220 000	4 082 000	3 854 000
Net Income	810 000	671 000	4 360 000
Total Assets	25 663 000	26 177 000	25 882 000
Total Equity	2 448 000	1 638 000	967 000

Income (NOK)	2022	2021	2020
Revenue	4 220 000	4 082 000	3 854 000
Expenditure	3 010 000	3 169 000	3 411 000
Operating Profit	1 211 000	912 000	443 000
Financial Income	237 000	254 000	4 409 000
Financial Costs	464 000	372 000	452 000
Financial Balance	−227 000	−118 000	3 957 000
Earnings Before Tax	984 000	795 000	4 400 000
Tax	174 000	124 000	40 000
Net Income	810 000	671 000	4 360 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	23 146 000	23 841 000	24 513 000
Total Current Assets	2 517 000	2 336 000	1 369 000
Total Assets	25 663 000	26 177 000	25 882 000
Total Retained Equity	2 328 000	1 518 000	847 000
Total Equity	2 448 000	1 638 000	967 000
Total Long-Term Debt	22 375 000	13 671 000	13 524 000
Total Current Debt	840 000	10 868 000	11 391 000
Total Equity and Debt	25 663 000	26 177 000	25 882 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	4 220 000	4 082 000	3 854 000
Revenue	4 220 000	4 082 000	3 854 000
Cost of Goods Sold	0	0	0
Salary Costs	1 702 000	1 781 000	1 969 000
Depreciation	695 000	694 000	692 000
Impairment	0	0	0
Expenditure	3 010 000	3 169 000	3 411 000
Operating Profit	1 211 000	912 000	443 000
Financial Income	237 000	254 000	4 409 000
Financial Costs	464 000	372 000	452 000
Financial Balance	−227 000	−118 000	3 957 000
Dividends	0	0	3 000 000
Net Income	810 000	671 000	4 360 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	22 610 000	23 303 000	23 995 000
Machinery and Plant Facilities	0	0	0
Fixtures	19 000	21 000	0
Total Tangible Assets	22 628 000	23 323 000	23 995 000
Total Fiancial Fixed Assets	518 000	518 000	518 000
Total Fixed Assets	23 146 000	23 841 000	24 513 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 275 000	2 117 000	1 105 000
Total Current Assets	2 517 000	2 336 000	1 369 000
Total Assets	25 663 000	26 177 000	25 882 000
Total Equity	2 448 000	1 638 000	967 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	22 375 000	13 671 000	13 524 000
Creditors	9 000	49 000	−4 000
Unpaid Taxes	250 000	162 000	159 000
Dividends	0	0	3 000 000
Other Current Debt	581 000	10 656 000	11 236 000
Total Current Debt	840 000	10 868 000	11 391 000
Total Equity and Debt	25 663 000	26 177 000	25 882 000

Financial indicators	2022	2021	2020
Return on Equity	33,09 %	40,96 %	450,88 %
Debt-to-Equity Ratio	9,14	8,35	13,99
Operating Profit Margin	28,7 %	22,34 %	11,49 %
Current Ratio	3	0,21	0,12
Quick Ratio	3	0,21	0,12
Equity Ratio	0,1	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %