NOTODDEN BUTIKKEIENDOM AS

0661 OSLO

Finances

Share Ownership

Return on Equity

22,89 %

Current Ratio

0,61

Debt-to-Equity Ratio

2,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 250 000	2 449 000	2 137 000	2 098 000
Net Income	1 038 000	1 069 000	818 000	812 000
Total Assets	16 224 000	19 429 000	17 606 000	20 730 000
Total Equity	4 534 000	3 496 000	3 429 000	3 356 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 250 000	2 449 000	2 137 000	2 098 000
Expenditure	375 000	587 000	318 000	490 000
Operating Profit	1 874 000	1 861 000	1 819 000	1 609 000
Financial Income	192 000	120 000	80 000	105 000
Financial Costs	736 000	610 000	850 000	672 000
Financial Balance	−544 000	−490 000	−770 000	−567 000
Earnings Before Tax	1 331 000	1 371 000	1 049 000	1 041 000
Tax	293 000	302 000	231 000	229 000
Net Income	1 038 000	1 069 000	818 000	812 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 903 000	16 030 000	16 161 000	20 193 000
Total Current Assets	321 000	3 399 000	1 445 000	537 000
Total Assets	16 224 000	19 429 000	17 606 000	20 730 000
Total Retained Equity	2 084 000	1 046 000	979 000	906 000
Total Equity	4 534 000	3 496 000	3 429 000	3 356 000
Total Long-Term Debt	11 166 000	14 499 000	12 915 000	16 082 000
Total Current Debt	524 000	1 433 000	1 262 000	1 292 000
Total Equity and Debt	16 224 000	19 429 000	17 606 000	20 730 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	2 098 000
Other Income	2 250 000	2 449 000	2 137 000	0
Revenue	2 250 000	2 449 000	2 137 000	2 098 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	131 000	131 000	131 000	210 000
Impairment	0	0	0	0
Expenditure	375 000	587 000	318 000	490 000
Operating Profit	1 874 000	1 861 000	1 819 000	1 609 000
Financial Income	192 000	120 000	80 000	105 000
Financial Costs	736 000	610 000	850 000	672 000
Financial Balance	−544 000	−490 000	−770 000	−567 000
Dividends	0	0	0	0
Net Income	1 038 000	1 069 000	818 000	812 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 898 000	16 030 000	16 161 000	16 293 000
Machinery and Plant Facilities	4 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 903 000	16 030 000	16 161 000	16 293 000
Total Fiancial Fixed Assets	0	0	0	3 900 000
Total Fixed Assets	15 903 000	16 030 000	16 161 000	20 193 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	3 124 000	1 222 000	365 000
Total Current Assets	321 000	3 399 000	1 445 000	537 000
Total Assets	16 224 000	19 429 000	17 606 000	20 730 000
Total Equity	4 534 000	3 496 000	3 429 000	3 356 000
Short-Term Group Debt	0	1 284 000	956 000	1 104 000
Total Long-Term Debt	11 166 000	14 499 000	12 915 000	16 082 000
Creditors	212 000	92 000	89 000	33 000
Unpaid Taxes	25 000	47 000	27 000	0
Dividends	0	0	0	0
Other Current Debt	10 000	10 000	191 000	155 000
Total Current Debt	524 000	1 433 000	1 262 000	1 292 000
Total Equity and Debt	16 224 000	19 429 000	17 606 000	20 730 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,89 %	30,58 %	23,86 %	24,2 %
Debt-to-Equity Ratio	2,46	4,15	3,77	4,79
Operating Profit Margin	83,29 %	75,99 %	85,12 %	76,69 %
Current Ratio	0,61	2,37	1,15	0,42
Quick Ratio	0,61	2,37	1,15	0,42
Equity Ratio	0,28	0,18	0,19	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %