NORIGON EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−10,99 %

Current Ratio

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	251 000	3 602 000	6 539 000	840 000
Net Income	−460 000	2 116 000	4 379 000	−271 000
Total Assets	5 249 000	5 933 000	6 935 000	5 674 000
Total Equity	4 186 000	4 646 000	6 031 000	531 000

Income (NOK)	2022	2021	2020	2019
Revenue	251 000	3 602 000	6 539 000	840 000
Expenditure	840 000	890 000	1 938 000	1 136 000
Operating Profit	−588 000	2 713 000	4 601 000	−296 000
Financial Income	3 000	0	0	0
Financial Costs	5 000	0	85 000	290 000
Financial Balance	−2 000	0	−85 000	−290 000
Earnings Before Tax	−590 000	2 713 000	4 516 000	−586 000
Tax	−130 000	597 000	137 000	−315 000
Net Income	−460 000	2 116 000	4 379 000	−271 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 580 000	1 638 000	5 124 000	5 481 000
Total Current Assets	3 669 000	4 295 000	1 811 000	193 000
Total Assets	5 249 000	5 933 000	6 935 000	5 674 000
Total Retained Equity	0	0	−1 543 000	−5 922 000
Total Equity	4 186 000	4 646 000	6 031 000	531 000
Total Long-Term Debt	695 000	847 000	144 000	4 978 000
Total Current Debt	367 000	440 000	761 000	165 000
Total Equity and Debt	5 249 000	5 933 000	6 935 000	5 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	16 000	0	0
Other Income	251 000	3 586 000	6 539 000	840 000
Revenue	251 000	3 602 000	6 539 000	840 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	59 000	72 000	174 000	149 000
Impairment	0	0	0	0
Expenditure	840 000	890 000	1 938 000	1 136 000
Operating Profit	−588 000	2 713 000	4 601 000	−296 000
Financial Income	3 000	0	0	0
Financial Costs	5 000	0	85 000	290 000
Financial Balance	−2 000	0	−85 000	−290 000
Dividends	0	0	0	0
Net Income	−460 000	2 116 000	4 379 000	−271 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 461 000	1 476 000	4 905 000	5 403 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	119 000	162 000	218 000	78 000
Total Tangible Assets	1 580 000	1 638 000	5 124 000	5 481 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 580 000	1 638 000	5 124 000	5 481 000
Stock	3 137 000	1 993 000	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	1 893 000	365 000	27 000
Total Current Assets	3 669 000	4 295 000	1 811 000	193 000
Total Assets	5 249 000	5 933 000	6 935 000	5 674 000
Total Equity	4 186 000	4 646 000	6 031 000	531 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	695 000	847 000	144 000	4 978 000
Creditors	126 000	440 000	310 000	156 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	220 000	0	0	9 000
Total Current Debt	367 000	440 000	761 000	165 000
Total Equity and Debt	5 249 000	5 933 000	6 935 000	5 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,99 %	45,54 %	72,61 %	−51,04 %
Debt-to-Equity Ratio	0,17	0,18	0,02	9,37
Operating Profit Margin	−234,26 %	75,32 %	70,36 %	−35,24 %
Current Ratio	10	9,76	2,38	1,17
Quick Ratio	−1,32	−2,77	2,38	1,17
Equity Ratio	0,8	0,78	0,87	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %