NORDRE LAND ASVO AS

2870 DOKKA

Finances

Share Ownership

Return on Equity

5,11 %

Current Ratio

3,04

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 374 000	7 181 000	6 590 000	6 089 000
Net Income	388 000	−139 000	416 000	−89 000
Total Assets	12 917 000	12 556 000	13 303 000	12 602 000
Total Equity	7 589 000	7 201 000	7 340 000	6 924 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 374 000	7 181 000	6 590 000	6 089 000
Expenditure	7 078 000	7 255 000	6 198 000	6 200 000
Operating Profit	501 000	−84 000	487 000	3 000
Financial Income	6 000	2 000	3 000	13 000
Financial Costs	119 000	57 000	73 000	105 000
Financial Balance	−113 000	−55 000	−70 000	−92 000
Earnings Before Tax	388 000	−139 000	416 000	−89 000
Tax	0	0	0	0
Net Income	388 000	−139 000	416 000	−89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 490 000	9 730 000	9 976 000	10 102 000
Total Current Assets	3 427 000	2 827 000	3 327 000	2 500 000
Total Assets	12 917 000	12 556 000	13 303 000	12 602 000
Total Retained Equity	7 489 000	7 101 000	7 240 000	6 824 000
Total Equity	7 589 000	7 201 000	7 340 000	6 924 000
Total Long-Term Debt	4 200 000	4 400 000	4 600 000	4 800 000
Total Current Debt	1 128 000	955 000	1 363 000	878 000
Total Equity and Debt	12 917 000	12 556 000	13 303 000	12 602 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 464 000	2 442 000	2 005 000	1 627 000
Other Income	4 910 000	4 739 000	4 585 000	4 461 000
Revenue	7 374 000	7 181 000	6 590 000	6 089 000
Cost of Goods Sold	1 076 000	1 097 000	937 000	644 000
Salary Costs	4 568 000	4 485 000	3 994 000	4 252 000
Depreciation	310 000	350 000	345 000	257 000
Impairment	0	0	0	0
Expenditure	7 078 000	7 255 000	6 198 000	6 200 000
Operating Profit	501 000	−84 000	487 000	3 000
Financial Income	6 000	2 000	3 000	13 000
Financial Costs	119 000	57 000	73 000	105 000
Financial Balance	−113 000	−55 000	−70 000	−92 000
Dividends	0	0	0	0
Net Income	388 000	−139 000	416 000	−89 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 165 000	9 407 000	9 684 000	9 748 000
Machinery and Plant Facilities	68 000	94 000	60 000	113 000
Fixtures	28 000	16 000	35 000	57 000
Total Tangible Assets	9 261 000	9 517 000	9 778 000	9 918 000
Total Fiancial Fixed Assets	229 000	212 000	198 000	184 000
Total Fixed Assets	9 490 000	9 730 000	9 976 000	10 102 000
Stock	1 016 000	811 000	821 000	724 000
Total Investments	0	0	0	0
Cash, Bank	1 865 000	1 399 000	1 930 000	1 291 000
Total Current Assets	3 427 000	2 827 000	3 327 000	2 500 000
Total Assets	12 917 000	12 556 000	13 303 000	12 602 000
Total Equity	7 589 000	7 201 000	7 340 000	6 924 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 200 000	4 400 000	4 600 000	4 800 000
Creditors	259 000	221 000	706 000	154 000
Unpaid Taxes	290 000	274 000	237 000	269 000
Dividends	0	0	0	0
Other Current Debt	579 000	459 000	420 000	455 000
Total Current Debt	1 128 000	955 000	1 363 000	878 000
Total Equity and Debt	12 917 000	12 556 000	13 303 000	12 602 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,11 %	−1,93 %	5,67 %	−1,29 %
Debt-to-Equity Ratio	0,55	0,61	0,63	0,69
Operating Profit Margin	6,79 %	−1,17 %	7,39 %	0,05 %
Current Ratio	3,04	2,96	2,44	2,85
Quick Ratio	30,6	19,63	6,14	16,23
Equity Ratio	0,59	0,57	0,55	0,55
Gross Profit Margin	85,41 %	84,72 %	85,78 %	89,42 %