NORINVEST EIENDOM AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,16 %

Current Ratio

0,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 407 000	3 852 000	3 816 000	3 975 000
Net Income	2 526 000	1 910 000	2 233 000	2 103 000
Total Assets	20 260 000	20 717 000	21 152 000	21 804 000
Total Equity	19 196 000	19 355 000	19 605 000	19 676 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 407 000	3 852 000	3 816 000	3 975 000
Expenditure	1 299 000	1 265 000	910 000	1 278 000
Operating Profit	3 108 000	2 587 000	2 906 000	2 697 000
Financial Income	175 000	101 000	2 000	2 000
Financial Costs	0	45 000	45 000	2 000
Financial Balance	175 000	56 000	−43 000	0
Earnings Before Tax	3 284 000	2 643 000	2 863 000	2 697 000
Tax	757 000	733 000	630 000	593 000
Net Income	2 526 000	1 910 000	2 233 000	2 103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 653 000	20 281 000	21 033 000	21 642 000
Total Current Assets	608 000	436 000	119 000	162 000
Total Assets	20 260 000	20 717 000	21 152 000	21 804 000
Total Retained Equity	37 000	196 000	446 000	517 000
Total Equity	19 196 000	19 355 000	19 605 000	19 676 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 065 000	1 362 000	1 547 000	2 128 000
Total Equity and Debt	20 260 000	20 717 000	21 152 000	21 804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 407 000	3 852 000	3 816 000	3 975 000
Revenue	4 407 000	3 852 000	3 816 000	3 975 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	629 000	629 000	629 000	629 000
Impairment	0	0	0	0
Expenditure	1 299 000	1 265 000	910 000	1 278 000
Operating Profit	3 108 000	2 587 000	2 906 000	2 697 000
Financial Income	175 000	101 000	2 000	2 000
Financial Costs	0	45 000	45 000	2 000
Financial Balance	175 000	56 000	−43 000	0
Dividends	0	0	0	0
Net Income	2 526 000	1 910 000	2 233 000	2 103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	123 000	103 000
Real Eastate	19 629 000	20 256 000	20 882 000	21 509 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	25 000	27 000	30 000
Total Tangible Assets	19 653 000	20 281 000	20 910 000	21 538 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 653 000	20 281 000	21 033 000	21 642 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	382 000	393 000	73 000	55 000
Total Current Assets	608 000	436 000	119 000	162 000
Total Assets	20 260 000	20 717 000	21 152 000	21 804 000
Total Equity	19 196 000	19 355 000	19 605 000	19 676 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	47 000	304 000	70 000	440 000
Unpaid Taxes	86 000	99 000	80 000	82 000
Dividends	0	0	0	0
Other Current Debt	933 000	959 000	1 398 000	1 606 000
Total Current Debt	1 065 000	1 362 000	1 547 000	2 128 000
Total Equity and Debt	20 260 000	20 717 000	21 152 000	21 804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,16 %	9,87 %	11,39 %	10,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,52 %	67,16 %	76,15 %	67,85 %
Current Ratio	0,57	0,32	0,08	0,08
Quick Ratio	0,57	0,32	0,08	0,08
Equity Ratio	0,95	0,93	0,93	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %