NS EIENDOM AS

7654 VERDAL

Finances

Return on Equity

6,8 %

Current Ratio

18,52

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 537 000	6 573 000	7 196 000	6 511 000
Net Income	1 938 000	1 821 000	103 000	1 971 000
Total Assets	30 317 000	30 037 000	27 833 000	30 120 000
Total Equity	28 504 000	26 566 000	26 349 000	28 161 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 537 000	6 573 000	7 196 000	6 511 000
Expenditure	2 100 000	4 253 000	7 211 000	3 982 000
Operating Profit	2 437 000	2 319 000	−16 000	2 529 000
Financial Income	47 000	16 000	20 000	23 000
Financial Costs	0	1 000	0	25 000
Financial Balance	47 000	15 000	20 000	−2 000
Earnings Before Tax	2 484 000	2 335 000	4 000	2 527 000
Tax	547 000	514 000	−99 000	556 000
Net Income	1 938 000	1 821 000	103 000	1 971 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 093 000	23 701 000	24 038 000	26 307 000
Total Current Assets	7 223 000	6 336 000	3 796 000	3 814 000
Total Assets	30 317 000	30 037 000	27 833 000	30 120 000
Total Retained Equity	23 004 000	21 066 000	20 849 000	22 661 000
Total Equity	28 504 000	26 566 000	26 349 000	28 161 000
Total Long-Term Debt	1 422 000	1 229 000	1 168 000	1 267 000
Total Current Debt	390 000	2 241 000	316 000	692 000
Total Equity and Debt	30 317 000	30 037 000	27 833 000	30 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 537 000	6 573 000	7 196 000	6 511 000
Revenue	4 537 000	6 573 000	7 196 000	6 511 000
Cost of Goods Sold	0	0	577 000	0
Salary Costs	0	0	530 000	0
Depreciation	337 000	337 000	330 000	305 000
Impairment	0	0	0	0
Expenditure	2 100 000	4 253 000	7 211 000	3 982 000
Operating Profit	2 437 000	2 319 000	−16 000	2 529 000
Financial Income	47 000	16 000	20 000	23 000
Financial Costs	0	1 000	0	25 000
Financial Balance	47 000	15 000	20 000	−2 000
Dividends	0	0	0	0
Net Income	1 938 000	1 821 000	103 000	1 971 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 813 000	21 124 000	21 435 000	21 712 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	37 000	63 000	0
Total Tangible Assets	20 823 000	21 161 000	21 498 000	21 712 000
Total Fiancial Fixed Assets	2 270 000	2 540 000	2 540 000	4 595 000
Total Fixed Assets	23 093 000	23 701 000	24 038 000	26 307 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 006 000	5 700 000	3 217 000	2 328 000
Total Current Assets	7 223 000	6 336 000	3 796 000	3 814 000
Total Assets	30 317 000	30 037 000	27 833 000	30 120 000
Total Equity	28 504 000	26 566 000	26 349 000	28 161 000
Short-Term Group Debt	0	2 056 000	0	25 000
Total Long-Term Debt	1 422 000	1 229 000	1 168 000	1 267 000
Creditors	4 000	6 000	200 000	5 000
Unpaid Taxes	32 000	175 000	116 000	178 000
Dividends	0	0	0	0
Other Current Debt	0	4 000	0	0
Total Current Debt	390 000	2 241 000	316 000	692 000
Total Equity and Debt	30 317 000	30 037 000	27 833 000	30 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,8 %	6,85 %	0,39 %	7 %
Debt-to-Equity Ratio	0,05	0,05	0,04	0,04
Operating Profit Margin	53,71 %	35,28 %	−0,22 %	38,84 %
Current Ratio	18,52	2,83	12,01	5,51
Quick Ratio	18,52	2,83	12,01	5,51
Equity Ratio	0,94	0,88	0,95	0,93
Gross Profit Margin	100 %	100 %	91,98 %	100 %