NORDBY EIENDOM AS

2009 NORDBY

Finances

Share Ownership

Return on Equity

−2,74 %

Current Ratio

0,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	872 000	642 000	459 000	464 000
Net Income	−19 000	113 000	−29 000	77 000
Total Assets	1 165 000	1 324 000	622 000	633 000
Total Equity	693 000	712 000	599 000	629 000

Income (NOK)	2022	2021	2020	2019
Revenue	872 000	642 000	459 000	464 000
Expenditure	898 000	578 000	482 000	377 000
Operating Profit	−26 000	63 000	−23 000	87 000
Financial Income	1 000	2 000	3 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	2 000	1 000	1 000
Earnings Before Tax	−25 000	65 000	−22 000	88 000
Tax	−5 000	−48 000	7 000	10 000
Net Income	−19 000	113 000	−29 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	742 000	748 000	234 000	301 000
Total Current Assets	424 000	576 000	388 000	332 000
Total Assets	1 165 000	1 324 000	622 000	633 000
Total Retained Equity	−49 000	−30 000	−143 000	−113 000
Total Equity	693 000	712 000	599 000	629 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	472 000	611 000	23 000	4 000
Total Equity and Debt	1 165 000	1 324 000	622 000	633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	190 000	89 000	0	0
Other Income	682 000	553 000	459 000	464 000
Revenue	872 000	642 000	459 000	464 000
Cost of Goods Sold	156 000	62 000	0	0
Salary Costs	0	0	0	0
Depreciation	72 000	71 000	66 000	67 000
Impairment	0	0	0	0
Expenditure	898 000	578 000	482 000	377 000
Operating Profit	−26 000	63 000	−23 000	87 000
Financial Income	1 000	2 000	3 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	2 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−19 000	113 000	−29 000	77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	55 000	50 000	0	0
Real Eastate	608 000	623 000	152 000	180 000
Machinery and Plant Facilities	10 000	34 000	69 000	103 000
Fixtures	68 000	40 000	14 000	17 000
Total Tangible Assets	686 000	698 000	234 000	301 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	742 000	748 000	234 000	301 000
Stock	0	27 000	0	0
Total Investments	0	0	0	0
Cash, Bank	383 000	377 000	286 000	254 000
Total Current Assets	424 000	576 000	388 000	332 000
Total Assets	1 165 000	1 324 000	622 000	633 000
Total Equity	693 000	712 000	599 000	629 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	55 000	9 000	0
Unpaid Taxes	2 000	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	450 000	549 000	6 000	4 000
Total Current Debt	472 000	611 000	23 000	4 000
Total Equity and Debt	1 165 000	1 324 000	622 000	633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,74 %	15,87 %	−4,84 %	12,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,98 %	9,81 %	−5,01 %	18,75 %
Current Ratio	0,9	0,94	16,87	83
Quick Ratio	0,9	0,99	16,87	83
Equity Ratio	0,59	0,54	0,96	0,99
Gross Profit Margin	82,11 %	90,34 %	100 %	100 %