AS NORBIL EIENDOM

9409 HARSTAD

Finances

Return on Equity

22,41 %

Current Ratio

4,22

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 207 000	2 062 000	1 930 000	1 840 000
Net Income	1 300 000	11 098 000	1 094 000	1 032 000
Total Assets	10 341 000	8 689 000	9 295 000	8 344 000
Total Equity	5 801 000	4 579 000	1 041 000	1 382 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 207 000	2 062 000	1 930 000	1 840 000
Expenditure	540 000	653 000	529 000	485 000
Operating Profit	1 667 000	1 409 000	1 401 000	1 356 000
Financial Income	1 000	10 000 000	8 000	7 000
Financial Costs	0	0	3 000	37 000
Financial Balance	1 000	10 000 000	5 000	−30 000
Earnings Before Tax	1 668 000	11 409 000	1 406 000	1 326 000
Tax	369 000	311 000	312 000	294 000
Net Income	1 300 000	11 098 000	1 094 000	1 032 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 034 000	8 059 000	7 995 000	8 061 000
Total Current Assets	2 308 000	630 000	1 301 000	284 000
Total Assets	10 341 000	8 689 000	9 295 000	8 344 000
Total Retained Equity	5 701 000	4 479 000	941 000	1 282 000
Total Equity	5 801 000	4 579 000	1 041 000	1 382 000
Total Long-Term Debt	3 993 000	2 670 000	6 851 000	5 722 000
Total Current Debt	547 000	1 440 000	1 404 000	1 241 000
Total Equity and Debt	10 341 000	8 689 000	9 295 000	8 344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 207 000	2 062 000	1 930 000	1 840 000
Revenue	2 207 000	2 062 000	1 930 000	1 840 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	90 000	0	0
Depreciation	25 000	54 000	85 000	71 000
Impairment	0	0	0	0
Expenditure	540 000	653 000	529 000	485 000
Operating Profit	1 667 000	1 409 000	1 401 000	1 356 000
Financial Income	1 000	10 000 000	8 000	7 000
Financial Costs	0	0	3 000	37 000
Financial Balance	1 000	10 000 000	5 000	−30 000
Dividends	0	0	0	0
Net Income	1 300 000	11 098 000	1 094 000	1 032 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 395 000	3 401 000	3 392 000	3 467 000
Machinery and Plant Facilities	62 000	68 000	0	0
Fixtures	72 000	85 000	98 000	89 000
Total Tangible Assets	3 529 000	3 554 000	3 490 000	3 556 000
Total Fiancial Fixed Assets	4 505 000	4 505 000	4 505 000	4 505 000
Total Fixed Assets	8 034 000	8 059 000	7 995 000	8 061 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 977 000	371 000	1 139 000	150 000
Total Current Assets	2 308 000	630 000	1 301 000	284 000
Total Assets	10 341 000	8 689 000	9 295 000	8 344 000
Total Equity	5 801 000	4 579 000	1 041 000	1 382 000
Short-Term Group Debt	99 000	1 294 000	1 327 000	1 222 000
Total Long-Term Debt	3 993 000	2 670 000	6 851 000	5 722 000
Creditors	28 000	51 000	26 000	8 000
Unpaid Taxes	91 000	85 000	40 000	0
Dividends	0	0	0	0
Other Current Debt	10 000	10 000	10 000	11 000
Total Current Debt	547 000	1 440 000	1 404 000	1 241 000
Total Equity and Debt	10 341 000	8 689 000	9 295 000	8 344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,41 %	242,37 %	105,09 %	74,67 %
Debt-to-Equity Ratio	0,69	0,58	6,58	4,14
Operating Profit Margin	75,53 %	68,33 %	72,59 %	73,7 %
Current Ratio	4,22	0,44	0,93	0,23
Quick Ratio	4,22	0,44	0,93	0,23
Equity Ratio	0,56	0,53	0,11	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %