NORDBYGDA EIENDOM AS

5986 HOSTELAND

Finances

Share Ownership

Return on Equity

10,45 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 407 000	1 452 000	1 278 000	1 297 000
Net Income	611 000	547 000	338 000	511 000
Total Assets	9 964 000	8 254 000	8 760 000	6 866 000
Total Equity	5 848 000	5 411 000	4 864 000	5 336 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 407 000	1 452 000	1 278 000	1 297 000
Expenditure	490 000	729 000	839 000	665 000
Operating Profit	917 000	723 000	439 000	633 000
Financial Income	1 000	26 000	23 000	19 000
Financial Costs	135 000	53 000	33 000	1 000
Financial Balance	−134 000	−27 000	−10 000	18 000
Earnings Before Tax	784 000	696 000	429 000	652 000
Tax	172 000	148 000	91 000	140 000
Net Income	611 000	547 000	338 000	511 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 971 000	8 050 000	8 230 000	6 006 000
Total Current Assets	993 000	204 000	530 000	860 000
Total Assets	9 964 000	8 254 000	8 760 000	6 866 000
Total Retained Equity	5 548 000	5 111 000	4 564 000	5 036 000
Total Equity	5 848 000	5 411 000	4 864 000	5 336 000
Total Long-Term Debt	3 463 000	1 248 000	2 001 000	79 000
Total Current Debt	653 000	1 595 000	1 896 000	1 451 000
Total Equity and Debt	9 964 000	8 254 000	8 760 000	6 866 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 407 000	1 452 000	1 278 000	1 297 000
Revenue	1 407 000	1 452 000	1 278 000	1 297 000
Cost of Goods Sold	68 000	0	0	0
Salary Costs	0	2 000	255 000	181 000
Depreciation	201 000	196 000	165 000	129 000
Impairment	0	0	0	0
Expenditure	490 000	729 000	839 000	665 000
Operating Profit	917 000	723 000	439 000	633 000
Financial Income	1 000	26 000	23 000	19 000
Financial Costs	135 000	53 000	33 000	1 000
Financial Balance	−134 000	−27 000	−10 000	18 000
Dividends	0	0	810 000	0
Net Income	611 000	547 000	338 000	511 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 876 000	7 918 000	8 081 000	5 865 000
Machinery and Plant Facilities	591 000	0	0	0
Fixtures	3 000	132 000	139 000	132 000
Total Tangible Assets	8 470 000	8 050 000	8 220 000	5 996 000
Total Fiancial Fixed Assets	501 000	0	10 000	10 000
Total Fixed Assets	8 971 000	8 050 000	8 230 000	6 006 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	887 000	86 000	530 000	800 000
Total Current Assets	993 000	204 000	530 000	860 000
Total Assets	9 964 000	8 254 000	8 760 000	6 866 000
Total Equity	5 848 000	5 411 000	4 864 000	5 336 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 463 000	1 248 000	2 001 000	79 000
Creditors	175 000	52 000	52 000	68 000
Unpaid Taxes	42 000	20 000	145 000	52 000
Dividends	0	0	810 000	0
Other Current Debt	294 000	1 356 000	782 000	1 326 000
Total Current Debt	653 000	1 595 000	1 896 000	1 451 000
Total Equity and Debt	9 964 000	8 254 000	8 760 000	6 866 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,45 %	10,11 %	6,95 %	9,58 %
Debt-to-Equity Ratio	0,59	0,23	0,41	0,01
Operating Profit Margin	65,17 %	49,79 %	34,35 %	48,8 %
Current Ratio	1,52	0,13	0,28	0,59
Quick Ratio	1,52	0,13	0,28	0,59
Equity Ratio	0,59	0,66	0,56	0,78
Gross Profit Margin	95,17 %	100 %	100 %	100 %