NARVIK BOLIGUTVIKLING AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

−1,05 %

Current Ratio

0,2

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	570 000	447 000	286 000	820 000
Net Income	−46 000	−99 000	15 000	457 000
Total Assets	8 530 000	8 660 000	7 549 000	6 398 000
Total Equity	4 398 000	4 543 000	3 982 000	3 966 000

Income (NOK)	2022	2021	2020	2019
Revenue	570 000	447 000	286 000	820 000
Expenditure	463 000	428 000	184 000	176 000
Operating Profit	108 000	19 000	102 000	644 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	167 000	147 000	84 000	59 000
Financial Balance	−166 000	−146 000	−83 000	−58 000
Earnings Before Tax	−58 000	−127 000	19 000	586 000
Tax	−13 000	−28 000	4 000	129 000
Net Income	−46 000	−99 000	15 000	457 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 268 000	8 331 000	6 928 000	4 697 000
Total Current Assets	262 000	330 000	621 000	1 701 000
Total Assets	8 530 000	8 660 000	7 549 000	6 398 000
Total Retained Equity	3 049 000	3 194 000	2 907 000	2 891 000
Total Equity	4 398 000	4 543 000	3 982 000	3 966 000
Total Long-Term Debt	2 836 000	3 011 000	2 434 000	759 000
Total Current Debt	1 296 000	1 107 000	1 133 000	1 672 000
Total Equity and Debt	8 530 000	8 660 000	7 549 000	6 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	570 000	447 000	286 000	820 000
Revenue	570 000	447 000	286 000	820 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 000	19 000	8 000	10 000
Depreciation	76 000	0	0	0
Impairment	0	0	0	0
Expenditure	463 000	428 000	184 000	176 000
Operating Profit	108 000	19 000	102 000	644 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	167 000	147 000	84 000	59 000
Financial Balance	−166 000	−146 000	−83 000	−58 000
Dividends	0	0	0	0
Net Income	−46 000	−99 000	15 000	457 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	95 000	82 000	0	0
Real Eastate	8 173 000	8 249 000	6 928 000	4 697 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 173 000	8 249 000	6 928 000	4 697 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 268 000	8 331 000	6 928 000	4 697 000
Stock	240 000	252 000	245 000	216 000
Total Investments	0	0	0	0
Cash, Bank	0	58 000	367 000	1 474 000
Total Current Assets	262 000	330 000	621 000	1 701 000
Total Assets	8 530 000	8 660 000	7 549 000	6 398 000
Total Equity	4 398 000	4 543 000	3 982 000	3 966 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 836 000	3 011 000	2 434 000	759 000
Creditors	94 000	23 000	36 000	95 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 202 000	1 084 000	1 097 000	1 445 000
Total Current Debt	1 296 000	1 107 000	1 133 000	1 672 000
Total Equity and Debt	8 530 000	8 660 000	7 549 000	6 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,05 %	−2,18 %	0,38 %	11,52 %
Debt-to-Equity Ratio	0,64	0,66	0,61	0,19
Operating Profit Margin	18,95 %	4,25 %	35,66 %	78,54 %
Current Ratio	0,2	0,3	0,55	1,02
Quick Ratio	0,25	0,39	0,7	1,17
Equity Ratio	0,52	0,52	0,53	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %