NARVIK BOLIGSTIFTELSE

8514 NARVIK

Finances

Share Ownership

Return on Equity

25,73 %

Current Ratio

3,2

Debt-to-Equity Ratio

2,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	48 725 000	35 439 000	30 823 000	28 386 000
Net Income	13 568 000	5 509 000	2 573 000	457 000
Total Assets	232 779 000	227 395 000	222 991 000	215 499 000
Total Equity	52 738 000	39 170 000	33 661 000	31 088 000

Income (NOK)	2022	2021	2020	2019
Revenue	48 725 000	35 439 000	30 823 000	28 386 000
Expenditure	26 145 000	22 324 000	20 957 000	20 103 000
Operating Profit	15 942 000	7 665 000	5 813 000	4 057 000
Financial Income	21 000	12 000	30 000	58 000
Financial Costs	2 395 000	2 167 000	3 270 000	3 659 000
Financial Balance	−2 374 000	−2 155 000	−3 240 000	−3 601 000
Earnings Before Tax	22 064 000	13 215 000	10 655 000	8 606 000
Tax	0	0	0	0
Net Income	13 568 000	5 509 000	2 573 000	457 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	214 904 000	214 024 000	211 626 000	200 960 000
Total Current Assets	17 875 000	13 371 000	11 366 000	14 540 000
Total Assets	232 779 000	227 395 000	222 991 000	215 499 000
Total Retained Equity	52 538 000	38 970 000	33 461 000	30 888 000
Total Equity	52 738 000	39 170 000	33 661 000	31 088 000
Total Long-Term Debt	145 252 000	153 715 000	160 704 000	158 363 000
Total Current Debt	5 579 000	8 865 000	3 018 000	3 421 000
Total Equity and Debt	232 779 000	227 395 000	222 991 000	215 499 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	47 555 000	35 439 000	30 823 000	28 386 000
Revenue	48 725 000	35 439 000	30 823 000	28 386 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 475 000	5 286 000	4 756 000	4 164 000
Impairment	0	0	0	0
Expenditure	26 145 000	22 324 000	20 957 000	20 103 000
Operating Profit	15 942 000	7 665 000	5 813 000	4 057 000
Financial Income	21 000	12 000	30 000	58 000
Financial Costs	2 395 000	2 167 000	3 270 000	3 659 000
Financial Balance	−2 374 000	−2 155 000	−3 240 000	−3 601 000
Dividends	0	0	0	0
Net Income	13 568 000	5 509 000	2 573 000	457 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	214 381 000	212 605 000	209 981 000	199 605 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	523 000	1 419 000	1 645 000	1 355 000
Total Tangible Assets	214 904 000	214 024 000	211 626 000	200 960 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	214 904 000	214 024 000	211 626 000	200 960 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 322 000	8 515 000	6 736 000	9 755 000
Total Current Assets	17 875 000	13 371 000	11 366 000	14 540 000
Total Assets	232 779 000	227 395 000	222 991 000	215 499 000
Total Equity	52 738 000	39 170 000	33 661 000	31 088 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	145 252 000	153 715 000	160 704 000	158 363 000
Creditors	2 009 000	3 133 000	1 681 000	1 964 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 964 000	1 445 000	1 302 000	1 456 000
Total Current Debt	5 579 000	8 865 000	3 018 000	3 421 000
Total Equity and Debt	232 779 000	227 395 000	222 991 000	215 499 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,73 %	14,06 %	7,64 %	1,47 %
Debt-to-Equity Ratio	2,75	3,92	4,77	5,09
Operating Profit Margin	32,72 %	21,63 %	18,86 %	14,29 %
Current Ratio	3,2	1,51	3,77	4,25
Quick Ratio	3,2	1,51	3,77	4,25
Equity Ratio	0,23	0,17	0,15	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %