NBBO EIENDOMSMEGLING AS

3015 DRAMMEN

Finances

Return on Equity

−6,46 %

Current Ratio

3,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 430 000	9 490 000	10 329 000	10 678 000
Net Income	−236 000	227 000	343 000	500 000
Total Assets	4 841 000	5 420 000	11 591 000	10 142 000
Total Equity	3 652 000	3 888 000	3 662 000	3 319 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 430 000	9 490 000	10 329 000	10 678 000
Expenditure	8 779 000	9 315 000	9 897 000	10 224 000
Operating Profit	−349 000	175 000	433 000	453 000
Financial Income	120 000	99 000	43 000	211 000
Financial Costs	67 000	8 000	34 000	22 000
Financial Balance	53 000	91 000	9 000	189 000
Earnings Before Tax	−296 000	266 000	442 000	643 000
Tax	−60 000	40 000	99 000	143 000
Net Income	−236 000	227 000	343 000	500 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	168 000	108 000	111 000	204 000
Total Current Assets	4 673 000	5 312 000	11 480 000	9 939 000
Total Assets	4 841 000	5 420 000	11 591 000	10 142 000
Total Retained Equity	3 552 000	3 788 000	3 562 000	3 219 000
Total Equity	3 652 000	3 888 000	3 662 000	3 319 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 189 000	1 532 000	7 929 000	6 824 000
Total Equity and Debt	4 841 000	5 420 000	11 591 000	10 142 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 430 000	9 490 000	10 170 000	10 667 000
Other Income	0	0	159 000	11 000
Revenue	8 430 000	9 490 000	10 329 000	10 678 000
Cost of Goods Sold	2 629 000	2 681 000	2 909 000	2 742 000
Salary Costs	3 805 000	4 270 000	4 459 000	4 827 000
Depreciation	0	0	0	42 000
Impairment	0	0	0	0
Expenditure	8 779 000	9 315 000	9 897 000	10 224 000
Operating Profit	−349 000	175 000	433 000	453 000
Financial Income	120 000	99 000	43 000	211 000
Financial Costs	67 000	8 000	34 000	22 000
Financial Balance	53 000	91 000	9 000	189 000
Dividends	0	0	0	0
Net Income	−236 000	227 000	343 000	500 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	68 000	8 000	11 000	104 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	168 000	108 000	111 000	204 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 443 000	3 544 000	2 970 000	2 698 000
Total Current Assets	4 673 000	5 312 000	11 480 000	9 939 000
Total Assets	4 841 000	5 420 000	11 591 000	10 142 000
Total Equity	3 652 000	3 888 000	3 662 000	3 319 000
Short-Term Group Debt	0	18 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	274 000	384 000	697 000	493 000
Unpaid Taxes	386 000	573 000	479 000	432 000
Dividends	0	0	0	0
Other Current Debt	528 000	520 000	6 748 000	5 899 000
Total Current Debt	1 189 000	1 532 000	7 929 000	6 824 000
Total Equity and Debt	4 841 000	5 420 000	11 591 000	10 142 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,46 %	5,84 %	9,37 %	15,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,14 %	1,84 %	4,19 %	4,24 %
Current Ratio	3,93	3,47	1,45	1,46
Quick Ratio	3,93	3,47	1,45	1,46
Equity Ratio	0,75	0,72	0,32	0,33
Gross Profit Margin	68,81 %	71,75 %	71,84 %	74,32 %