NOR EIENDOMSFORVALTNING AS

7012 TRONDHEIM

Finances

Return on Equity

8,01 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	97 000	93 000	92 000	91 000
Net Income	25 000	28 000	35 000	28 000
Total Assets	366 000	371 000	375 000	393 000
Total Equity	312 000	317 000	319 000	314 000

Income (NOK)	2022	2021	2020	2019
Revenue	97 000	93 000	92 000	91 000
Expenditure	65 000	56 000	47 000	56 000
Operating Profit	33 000	36 000	45 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	33 000	36 000	45 000	35 000
Tax	7 000	8 000	10 000	8 000
Net Income	25 000	28 000	35 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	246 000	254 000	262 000	271 000
Total Current Assets	120 000	117 000	113 000	122 000
Total Assets	366 000	371 000	375 000	393 000
Total Retained Equity	212 000	217 000	219 000	214 000
Total Equity	312 000	317 000	319 000	314 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	54 000	54 000	57 000	79 000
Total Equity and Debt	366 000	371 000	375 000	393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	97 000	93 000	92 000	91 000
Revenue	97 000	93 000	92 000	91 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 000	8 000	9 000	10 000
Impairment	0	0	0	0
Expenditure	65 000	56 000	47 000	56 000
Operating Profit	33 000	36 000	45 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	30 000	30 000	30 000	30 000
Net Income	25 000	28 000	35 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	205 000	212 000	221 000	230 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	205 000	212 000	221 000	230 000
Total Fiancial Fixed Assets	42 000	42 000	42 000	42 000
Total Fixed Assets	246 000	254 000	262 000	271 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	117 000	113 000	122 000
Total Current Assets	120 000	117 000	113 000	122 000
Total Assets	366 000	371 000	375 000	393 000
Total Equity	312 000	317 000	319 000	314 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	2 000	3 000	3 000
Unpaid Taxes	14 000	13 000	14 000	11 000
Dividends	30 000	30 000	30 000	30 000
Other Current Debt	0	0	0	28 000
Total Current Debt	54 000	54 000	57 000	79 000
Total Equity and Debt	366 000	371 000	375 000	393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,01 %	8,83 %	10,97 %	8,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,02 %	38,71 %	48,91 %	38,46 %
Current Ratio	2,22	2,17	1,98	1,54
Quick Ratio	2,22	2,17	1,98	1,54
Equity Ratio	0,85	0,85	0,85	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %