NORHEIM EIENDOM AS

5542 KARMSUND

Finances

Share Ownership

Return on Equity

138,43 %

Current Ratio

0,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	516 000	568 000	556 000	544 000
Net Income	299 000	351 000	349 000	335 000
Total Assets	800 000	919 000	936 000	878 000
Total Equity	216 000	317 000	366 000	387 000

Income (NOK)	2022	2021	2020	2019
Revenue	516 000	568 000	556 000	544 000
Expenditure	133 000	118 000	109 000	114 000
Operating Profit	383 000	450 000	447 000	430 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	383 000	450 000	448 000	430 000
Tax	84 000	99 000	98 000	95 000
Net Income	299 000	351 000	349 000	335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	457 000	462 000	468 000	474 000
Total Current Assets	343 000	457 000	468 000	404 000
Total Assets	800 000	919 000	936 000	878 000
Total Retained Equity	116 000	217 000	266 000	287 000
Total Equity	216 000	317 000	366 000	387 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	584 000	602 000	570 000	491 000
Total Equity and Debt	800 000	919 000	936 000	878 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	516 000	568 000	556 000	544 000
Other Income	0	0	0	0
Revenue	516 000	568 000	556 000	544 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	133 000	118 000	109 000	114 000
Operating Profit	383 000	450 000	447 000	430 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	400 000	400 000	370 000	300 000
Net Income	299 000	351 000	349 000	335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	95 000	100 000	106 000	112 000
Real Eastate	362 000	362 000	362 000	362 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	362 000	362 000	362 000	362 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	457 000	462 000	468 000	474 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	343 000	457 000	468 000	404 000
Total Current Assets	343 000	457 000	468 000	404 000
Total Assets	800 000	919 000	936 000	878 000
Total Equity	216 000	317 000	366 000	387 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	105 000	109 000	108 000	103 000
Dividends	400 000	400 000	370 000	300 000
Other Current Debt	0	0	0	0
Total Current Debt	584 000	602 000	570 000	491 000
Total Equity and Debt	800 000	919 000	936 000	878 000

Financial indicators	2022	2021	2020	2019
Return on Equity	138,43 %	110,73 %	95,36 %	86,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,22 %	79,23 %	80,4 %	79,04 %
Current Ratio	0,59	0,76	0,82	0,82
Quick Ratio	0,59	0,76	0,82	0,82
Equity Ratio	0,27	0,34	0,39	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %