NØDTVEDT & PARTNERE AS

0280 OSLO

Finances

Share Ownership

Return on Equity

42,27 %

Current Ratio

N/A

Debt-to-Equity Ratio

−9,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	55 000
Net Income	−227 000	−116 000	−118 000	−81 000
Total Assets	4 347 000	4 432 000	4 503 000	4 476 000
Total Equity	−537 000	−310 000	−194 000	−77 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	55 000
Expenditure	87 000	63 000	76 000	106 000
Operating Profit	−87 000	−63 000	−76 000	−51 000
Financial Income	2 000	0	4 000	13 000
Financial Costs	142 000	53 000	45 000	43 000
Financial Balance	−140 000	−53 000	−41 000	−30 000
Earnings Before Tax	−227 000	−116 000	−118 000	−81 000
Tax	0	0	0	0
Net Income	−227 000	−116 000	−118 000	−81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 103 000	4 103 000	4 103 000	4 103 000
Total Current Assets	245 000	329 000	400 000	373 000
Total Assets	4 347 000	4 432 000	4 503 000	4 476 000
Total Retained Equity	0	−410 000	−294 000	−177 000
Total Equity	−537 000	−310 000	−194 000	−77 000
Total Long-Term Debt	4 885 000	4 742 000	4 497 000	4 452 000
Total Current Debt	0	0	200 000	100 000
Total Equity and Debt	4 347 000	4 432 000	4 503 000	4 476 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	55 000
Revenue	0	0	0	55 000
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	87 000	63 000	76 000	106 000
Operating Profit	−87 000	−63 000	−76 000	−51 000
Financial Income	2 000	0	4 000	13 000
Financial Costs	142 000	53 000	45 000	43 000
Financial Balance	−140 000	−53 000	−41 000	−30 000
Dividends	0	0	0	0
Net Income	−227 000	−116 000	−118 000	−81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 103 000	4 103 000	4 103 000	4 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 103 000	4 103 000	4 103 000	4 103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 103 000	4 103 000	4 103 000	4 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	245 000	329 000	400 000	373 000
Total Current Assets	245 000	329 000	400 000	373 000
Total Assets	4 347 000	4 432 000	4 503 000	4 476 000
Total Equity	−537 000	−310 000	−194 000	−77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 885 000	4 742 000	4 497 000	4 452 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	200 000	100 000
Total Current Debt	0	0	200 000	100 000
Total Equity and Debt	4 347 000	4 432 000	4 503 000	4 476 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,27 %	37,42 %	60,82 %	105,19 %
Debt-to-Equity Ratio	−9,1	−15,3	−23,18	−57,82
Operating Profit Margin	-	-	-	−92,73 %
Current Ratio	-	-	2	3,73
Quick Ratio	-	-	2	3,73
Equity Ratio	−0,12	−0,07	−0,04	−0,02
Gross Profit Margin	-	-	-	100 %