NORDLANDSMYRA AS

0661 OSLO

Finances

Share Ownership

Return on Equity

12,83 %

Current Ratio

0,22

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 375 000	14 436 000	14 532 000	13 765 000
Net Income	4 480 000	4 393 000	5 183 000	4 049 000
Total Assets	72 320 000	74 253 000	76 526 000	73 634 000
Total Equity	34 925 000	30 445 000	29 707 000	28 671 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 375 000	14 436 000	14 532 000	13 765 000
Expenditure	7 068 000	7 354 000	7 257 000	7 549 000
Operating Profit	7 307 000	7 083 000	7 274 000	6 217 000
Financial Income	300 000	339 000	57 000	11 000
Financial Costs	1 864 000	1 790 000	687 000	1 036 000
Financial Balance	−1 564 000	−1 451 000	−630 000	−1 025 000
Earnings Before Tax	5 744 000	5 632 000	6 645 000	5 192 000
Tax	1 264 000	1 239 000	1 462 000	1 142 000
Net Income	4 480 000	4 393 000	5 183 000	4 049 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 486 000	69 535 000	70 631 000	71 749 000
Total Current Assets	833 000	4 718 000	5 896 000	1 885 000
Total Assets	72 320 000	74 253 000	76 526 000	73 634 000
Total Retained Equity	15 860 000	11 380 000	10 641 000	9 606 000
Total Equity	34 925 000	30 445 000	29 707 000	28 671 000
Total Long-Term Debt	33 605 000	38 173 000	38 967 000	38 787 000
Total Current Debt	3 790 000	5 635 000	7 853 000	6 176 000
Total Equity and Debt	72 320 000	74 253 000	76 526 000	73 634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	14 375 000	14 436 000	14 532 000	13 765 000
Revenue	14 375 000	14 436 000	14 532 000	13 765 000
Cost of Goods Sold	0	0	0	109 000
Salary Costs	0	0	0	0
Depreciation	1 146 000	1 136 000	1 136 000	1 545 000
Impairment	0	0	0	0
Expenditure	7 068 000	7 354 000	7 257 000	7 549 000
Operating Profit	7 307 000	7 083 000	7 274 000	6 217 000
Financial Income	300 000	339 000	57 000	11 000
Financial Costs	1 864 000	1 790 000	687 000	1 036 000
Financial Balance	−1 564 000	−1 451 000	−630 000	−1 025 000
Dividends	0	0	0	0
Net Income	4 480 000	4 393 000	5 183 000	4 049 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	71 486 000	69 535 000	70 631 000	71 749 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	71 486 000	69 535 000	70 631 000	71 749 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	71 486 000	69 535 000	70 631 000	71 749 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	3 373 000	4 695 000	1 219 000
Total Current Assets	833 000	4 718 000	5 896 000	1 885 000
Total Assets	72 320 000	74 253 000	76 526 000	73 634 000
Total Equity	34 925 000	30 445 000	29 707 000	28 671 000
Short-Term Group Debt	0	4 685 000	5 317 000	4 317 000
Total Long-Term Debt	33 605 000	38 173 000	38 967 000	38 787 000
Creditors	2 289 000	814 000	2 033 000	1 735 000
Unpaid Taxes	134 000	19 000	410 000	36 000
Dividends	0	0	0	0
Other Current Debt	331 000	118 000	93 000	88 000
Total Current Debt	3 790 000	5 635 000	7 853 000	6 176 000
Total Equity and Debt	72 320 000	74 253 000	76 526 000	73 634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,83 %	14,43 %	17,45 %	14,12 %
Debt-to-Equity Ratio	0,96	1,25	1,31	1,35
Operating Profit Margin	50,83 %	49,06 %	50,06 %	45,17 %
Current Ratio	0,22	0,84	0,75	0,31
Quick Ratio	0,22	0,84	0,75	0,31
Equity Ratio	0,48	0,41	0,39	0,39
Gross Profit Margin	100 %	100 %	100 %	99,21 %