NORDSIA EIENDOM AS

8614 MO I RANA

Finances

Share Ownership

Return on Equity

8,7 %

Current Ratio

9,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	939 000	839 000	791 000	750 000
Net Income	268 000	525 000	435 000	313 000
Total Assets	3 301 000	3 186 000	4 588 000	4 124 000
Total Equity	3 080 000	2 812 000	4 238 000	3 804 000

Income (NOK)	2022	2021	2020	2019
Revenue	939 000	839 000	791 000	750 000
Expenditure	607 000	173 000	247 000	366 000
Operating Profit	331 000	665 000	543 000	384 000
Financial Income	12 000	8 000	14 000	17 000
Financial Costs	0	0	0	0
Financial Balance	12 000	8 000	14 000	17 000
Earnings Before Tax	343 000	673 000	558 000	401 000
Tax	75 000	148 000	123 000	88 000
Net Income	268 000	525 000	435 000	313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 145 000	1 167 000	1 186 000	1 239 000
Total Current Assets	2 156 000	2 019 000	3 402 000	2 885 000
Total Assets	3 301 000	3 186 000	4 588 000	4 124 000
Total Retained Equity	2 243 000	1 976 000	1 450 000	1 016 000
Total Equity	3 080 000	2 812 000	4 238 000	3 804 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	222 000	374 000	349 000	321 000
Total Equity and Debt	3 301 000	3 186 000	4 588 000	4 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	939 000	839 000	791 000	750 000
Revenue	939 000	839 000	791 000	750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	39 000	39 000	38 000	39 000
Depreciation	11 000	5 000	48 000	189 000
Impairment	0	0	0	0
Expenditure	607 000	173 000	247 000	366 000
Operating Profit	331 000	665 000	543 000	384 000
Financial Income	12 000	8 000	14 000	17 000
Financial Costs	0	0	0	0
Financial Balance	12 000	8 000	14 000	17 000
Dividends	0	0	0	0
Net Income	268 000	525 000	435 000	313 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	390 000	402 000	416 000	421 000
Real Eastate	754 000	765 000	770 000	818 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	754 000	765 000	770 000	818 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 145 000	1 167 000	1 186 000	1 239 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 150 000	2 013 000	3 319 000	2 879 000
Total Current Assets	2 156 000	2 019 000	3 402 000	2 885 000
Total Assets	3 301 000	3 186 000	4 588 000	4 124 000
Total Equity	3 080 000	2 812 000	4 238 000	3 804 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	20 000	32 000	12 000
Unpaid Taxes	110 000	191 000	171 000	166 000
Dividends	0	0	0	0
Other Current Debt	29 000	29 000	29 000	29 000
Total Current Debt	222 000	374 000	349 000	321 000
Total Equity and Debt	3 301 000	3 186 000	4 588 000	4 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,7 %	18,67 %	10,26 %	8,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,25 %	79,26 %	68,65 %	51,2 %
Current Ratio	9,71	5,4	9,75	8,99
Quick Ratio	9,71	5,4	9,75	8,99
Equity Ratio	0,93	0,88	0,92	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %