NORA EIENDOM AS

8009 BODØ

Finances

Return on Equity

−21,32 %

Current Ratio

0,76

Debt-to-Equity Ratio

15,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 568 000	2 444 000	2 343 000	2 086 000
Net Income	−295 000	−276 000	−683 000	−734 000
Total Assets	28 227 000	28 581 000	24 759 000	26 431 000
Total Equity	1 384 000	1 679 000	1 987 000	2 038 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 568 000	2 444 000	2 343 000	2 086 000
Expenditure	2 211 000	2 268 000	2 713 000	2 269 000
Operating Profit	357 000	176 000	−371 000	−184 000
Financial Income	1 000	165 000	1 000	2 000
Financial Costs	736 000	641 000	506 000	558 000
Financial Balance	−735 000	−476 000	−505 000	−556 000
Earnings Before Tax	−378 000	−300 000	−875 000	−739 000
Tax	−83 000	−23 000	−193 000	−5 000
Net Income	−295 000	−276 000	−683 000	−734 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 643 000	23 780 000	16 560 000	22 582 000
Total Current Assets	4 584 000	4 801 000	8 199 000	3 850 000
Total Assets	28 227 000	28 581 000	24 759 000	26 431 000
Total Retained Equity	−170 000	125 000	434 000	1 116 000
Total Equity	1 384 000	1 679 000	1 987 000	2 038 000
Total Long-Term Debt	20 825 000	22 149 000	19 322 000	19 777 000
Total Current Debt	6 018 000	4 753 000	3 450 000	4 616 000
Total Equity and Debt	28 227 000	28 581 000	24 759 000	26 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	7 000
Other Income	2 568 000	2 444 000	2 343 000	2 079 000
Revenue	2 568 000	2 444 000	2 343 000	2 086 000
Cost of Goods Sold	0	0	0	0
Salary Costs	949 000	871 000	871 000	549 000
Depreciation	243 000	198 000	36 000	34 000
Impairment	0	0	0	0
Expenditure	2 211 000	2 268 000	2 713 000	2 269 000
Operating Profit	357 000	176 000	−371 000	−184 000
Financial Income	1 000	165 000	1 000	2 000
Financial Costs	736 000	641 000	506 000	558 000
Financial Balance	−735 000	−476 000	−505 000	−556 000
Dividends	0	0	0	0
Net Income	−295 000	−276 000	−683 000	−734 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	405 000	322 000	290 000	276 000
Real Eastate	23 058 000	23 264 000	16 096 000	16 127 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	83 000	119 000	124 000
Total Tangible Assets	23 127 000	23 346 000	16 215 000	16 251 000
Total Fiancial Fixed Assets	111 000	111 000	55 000	6 055 000
Total Fixed Assets	23 643 000	23 780 000	16 560 000	22 582 000
Stock	0	0	0	0
Total Investments	0	0	250 000	250 000
Cash, Bank	498 000	729 000	951 000	1 615 000
Total Current Assets	4 584 000	4 801 000	8 199 000	3 850 000
Total Assets	28 227 000	28 581 000	24 759 000	26 431 000
Total Equity	1 384 000	1 679 000	1 987 000	2 038 000
Short-Term Group Debt	2 641 000	1 999 000	1 334 000	0
Total Long-Term Debt	20 825 000	22 149 000	19 322 000	19 777 000
Creditors	0	0	2 000	253 000
Unpaid Taxes	352 000	298 000	311 000	268 000
Dividends	0	0	0	0
Other Current Debt	3 025 000	2 457 000	1 803 000	4 095 000
Total Current Debt	6 018 000	4 753 000	3 450 000	4 616 000
Total Equity and Debt	28 227 000	28 581 000	24 759 000	26 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,32 %	−16,44 %	−34,37 %	−36,02 %
Debt-to-Equity Ratio	15,05	13,19	9,72	9,7
Operating Profit Margin	13,9 %	7,2 %	−15,83 %	−8,82 %
Current Ratio	0,76	1,01	2,38	0,83
Quick Ratio	0,76	1,01	2,38	0,83
Equity Ratio	0,05	0,06	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %