NORDBY HANDELSSTED AS

9055 MEISTERVIK

Finances

Share Ownership

Return on Equity

24,81 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	131 000	148 000
Net Income	−900 000	−672 000	−501 000	−49 000
Total Assets	6 148 000	6 593 000	5 799 000	1 508 000
Total Equity	−3 628 000	−2 728 000	−2 057 000	−1 556 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	131 000	148 000
Expenditure	687 000	608 000	593 000	171 000
Operating Profit	−687 000	−608 000	−462 000	−24 000
Financial Income	1 000	0	5 000	0
Financial Costs	213 000	64 000	44 000	26 000
Financial Balance	−212 000	−64 000	−39 000	−26 000
Earnings Before Tax	−900 000	−672 000	−501 000	−49 000
Tax	0	0	0	0
Net Income	−900 000	−672 000	−501 000	−49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 116 000	6 546 000	5 772 000	1 434 000
Total Current Assets	32 000	46 000	27 000	74 000
Total Assets	6 148 000	6 593 000	5 799 000	1 508 000
Total Retained Equity	−3 873 000	−2 973 000	−2 302 000	−1 801 000
Total Equity	−3 628 000	−2 728 000	−2 057 000	−1 556 000
Total Long-Term Debt	0	0	0	3 028 000
Total Current Debt	9 776 000	9 321 000	7 856 000	36 000
Total Equity and Debt	6 148 000	6 593 000	5 799 000	1 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	131 000	148 000
Revenue	0	0	131 000	148 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	46 000
Depreciation	431 000	384 000	129 000	0
Impairment	0	0	0	0
Expenditure	687 000	608 000	593 000	171 000
Operating Profit	−687 000	−608 000	−462 000	−24 000
Financial Income	1 000	0	5 000	0
Financial Costs	213 000	64 000	44 000	26 000
Financial Balance	−212 000	−64 000	−39 000	−26 000
Dividends	0	0	0	0
Net Income	−900 000	−672 000	−501 000	−49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 566 000	4 835 000	3 969 000	1 434 000
Machinery and Plant Facilities	324 000	352 000	379 000	0
Fixtures	1 225 000	1 360 000	1 424 000	0
Total Tangible Assets	6 116 000	6 546 000	5 772 000	1 434 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 116 000	6 546 000	5 772 000	1 434 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	26 000	20 000	67 000
Total Current Assets	32 000	46 000	27 000	74 000
Total Assets	6 148 000	6 593 000	5 799 000	1 508 000
Total Equity	−3 628 000	−2 728 000	−2 057 000	−1 556 000
Short-Term Group Debt	9 768 000	9 311 000	7 619 000	0
Total Long-Term Debt	0	0	0	3 028 000
Creditors	7 000	9 000	34 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	203 000	33 000
Total Current Debt	9 776 000	9 321 000	7 856 000	36 000
Total Equity and Debt	6 148 000	6 593 000	5 799 000	1 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,81 %	24,63 %	24,36 %	3,15 %
Debt-to-Equity Ratio	−0	−0	−0	−1,95
Operating Profit Margin	-	-	−352,67 %	−16,22 %
Current Ratio	0	0	0	2,06
Quick Ratio	0	0	0	2,06
Equity Ratio	−0,59	−0,41	−0,35	−1,03
Gross Profit Margin	-	-	100 %	100 %