NORDRE LAND REGNSKAP SA

2870 DOKKA

Finances

Share Ownership

Return on Equity

8,25 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 700 000	11 042 000	10 396 000	9 982 000
Net Income	209 000	260 000	339 000	299 000
Total Assets	4 687 000	4 106 000	3 980 000	3 403 000
Total Equity	2 534 000	2 326 000	2 065 000	1 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 700 000	11 042 000	10 396 000	9 982 000
Expenditure	11 489 000	10 804 000	9 900 000	9 592 000
Operating Profit	211 000	238 000	496 000	389 000
Financial Income	43 000	26 000	11 000	15 000
Financial Costs	0	1 000	0	1 000
Financial Balance	43 000	25 000	11 000	14 000
Earnings Before Tax	253 000	263 000	507 000	404 000
Tax	44 000	3 000	168 000	105 000
Net Income	209 000	260 000	339 000	299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	158 000	72 000	98 000
Total Current Assets	4 565 000	3 948 000	3 908 000	3 305 000
Total Assets	4 687 000	4 106 000	3 980 000	3 403 000
Total Retained Equity	2 486 000	2 276 000	2 016 000	1 677 000
Total Equity	2 534 000	2 326 000	2 065 000	1 727 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 153 000	1 780 000	1 914 000	1 676 000
Total Equity and Debt	4 687 000	4 106 000	3 980 000	3 403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 700 000	11 042 000	10 396 000	9 982 000
Other Income	0	0	0	0
Revenue	11 700 000	11 042 000	10 396 000	9 982 000
Cost of Goods Sold	43 000	16 000	0	0
Salary Costs	8 799 000	8 425 000	7 661 000	7 330 000
Depreciation	36 000	34 000	26 000	38 000
Impairment	0	0	0	0
Expenditure	11 489 000	10 804 000	9 900 000	9 592 000
Operating Profit	211 000	238 000	496 000	389 000
Financial Income	43 000	26 000	11 000	15 000
Financial Costs	0	1 000	0	1 000
Financial Balance	43 000	25 000	11 000	14 000
Dividends	0	0	0	0
Net Income	209 000	260 000	339 000	299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	78 000	96 000	52 000	66 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	62 000	20 000	32 000
Total Tangible Assets	122 000	158 000	72 000	98 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	122 000	158 000	72 000	98 000
Stock	0	0	0	0
Total Investments	0	6 000	6 000	6 000
Cash, Bank	2 306 000	2 271 000	2 491 000	1 794 000
Total Current Assets	4 565 000	3 948 000	3 908 000	3 305 000
Total Assets	4 687 000	4 106 000	3 980 000	3 403 000
Total Equity	2 534 000	2 326 000	2 065 000	1 727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	130 000	66 000	22 000	56 000
Unpaid Taxes	926 000	802 000	849 000	732 000
Dividends	0	0	0	0
Other Current Debt	1 053 000	909 000	875 000	783 000
Total Current Debt	2 153 000	1 780 000	1 914 000	1 676 000
Total Equity and Debt	4 687 000	4 106 000	3 980 000	3 403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,25 %	11,18 %	16,42 %	17,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,8 %	2,16 %	4,77 %	3,9 %
Current Ratio	2,12	2,22	2,04	1,97
Quick Ratio	2,12	2,22	2,04	1,97
Equity Ratio	0,54	0,57	0,52	0,51
Gross Profit Margin	99,63 %	99,86 %	100 %	100 %