NILSEN EIENDOM AS

4985 VEGÅRSHEI

Finances

Share Ownership

Return on Equity

2,56 %

Current Ratio

0,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	384 000	384 000	384 000	384 000
Net Income	46 000	45 000	50 000	53 000
Total Assets	3 031 000	3 001 000	2 961 000	3 032 000
Total Equity	1 798 000	1 752 000	1 707 000	1 657 000

Income (NOK)	2022	2021	2020	2019
Revenue	384 000	384 000	384 000	384 000
Expenditure	316 000	305 000	301 000	301 000
Operating Profit	68 000	79 000	84 000	83 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	69 000	80 000	84 000	83 000
Tax	23 000	35 000	34 000	31 000
Net Income	46 000	45 000	50 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 233 000	2 397 000	2 615 000	2 834 000
Total Current Assets	799 000	604 000	346 000	198 000
Total Assets	3 031 000	3 001 000	2 961 000	3 032 000
Total Retained Equity	1 398 000	1 352 000	1 307 000	1 257 000
Total Equity	1 798 000	1 752 000	1 707 000	1 657 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 234 000	1 249 000	1 254 000	1 375 000
Total Equity and Debt	3 031 000	3 001 000	2 961 000	3 032 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	384 000	384 000	384 000	384 000
Revenue	384 000	384 000	384 000	384 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	164 000	219 000	219 000	219 000
Impairment	0	0	0	0
Expenditure	316 000	305 000	301 000	301 000
Operating Profit	68 000	79 000	84 000	83 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	46 000	45 000	50 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 135 000	2 269 000	2 458 000	2 646 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	98 000	128 000	158 000	188 000
Total Tangible Assets	2 233 000	2 397 000	2 615 000	2 834 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 233 000	2 397 000	2 615 000	2 834 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	799 000	604 000	343 000	196 000
Total Current Assets	799 000	604 000	346 000	198 000
Total Assets	3 031 000	3 001 000	2 961 000	3 032 000
Total Equity	1 798 000	1 752 000	1 707 000	1 657 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	7 000	130 000
Unpaid Taxes	11 000	14 000	13 000	14 000
Dividends	0	0	0	0
Other Current Debt	1 200 000	1 200 000	1 200 000	1 200 000
Total Current Debt	1 234 000	1 249 000	1 254 000	1 375 000
Total Equity and Debt	3 031 000	3 001 000	2 961 000	3 032 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,56 %	2,57 %	2,93 %	3,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,71 %	20,57 %	21,88 %	21,61 %
Current Ratio	0,65	0,48	0,28	0,14
Quick Ratio	0,65	0,48	0,28	0,14
Equity Ratio	0,59	0,58	0,58	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %