NORDBY GÅRD AS

1820 SPYDEBERG

Finances

Return on Equity

−2,87 %

Current Ratio

0,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	3 706 000	10 000	0
Net Income	−162 000	3 470 000	−229 000	−120 000
Total Assets	7 442 000	8 155 000	7 464 000	7 743 000
Total Equity	5 650 000	7 612 000	4 672 000	4 901 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	3 706 000	10 000	0
Expenditure	165 000	210 000	201 000	129 000
Operating Profit	−165 000	3 496 000	−191 000	−129 000
Financial Income	3 000	5 000	6 000	9 000
Financial Costs	0	31 000	44 000	0
Financial Balance	3 000	−26 000	−38 000	9 000
Earnings Before Tax	−162 000	3 470 000	−229 000	−120 000
Tax	0	0	0	0
Net Income	−162 000	3 470 000	−229 000	−120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 915 000	7 429 000	3 285 000	4 121 000
Total Current Assets	526 000	726 000	4 179 000	3 622 000
Total Assets	7 442 000	8 155 000	7 464 000	7 743 000
Total Retained Equity	5 055 000	7 017 000	4 077 000	4 306 000
Total Equity	5 650 000	7 612 000	4 672 000	4 901 000
Total Long-Term Debt	0	0	2 752 000	2 842 000
Total Current Debt	1 791 000	543 000	40 000	0
Total Equity and Debt	7 442 000	8 155 000	7 464 000	7 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 706 000	0	0
Other Income	0	0	10 000	0
Revenue	0	3 706 000	10 000	0
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	165 000	210 000	201 000	129 000
Operating Profit	−165 000	3 496 000	−191 000	−129 000
Financial Income	3 000	5 000	6 000	9 000
Financial Costs	0	31 000	44 000	0
Financial Balance	3 000	−26 000	−38 000	9 000
Dividends	1 800 000	530 000	0	0
Net Income	−162 000	3 470 000	−229 000	−120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 613 000	4 613 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 613 000	4 613 000	0	0
Total Fiancial Fixed Assets	2 302 000	2 816 000	3 285 000	4 121 000
Total Fixed Assets	6 915 000	7 429 000	3 285 000	4 121 000
Stock	0	0	2 654 000	2 654 000
Total Investments	0	0	0	0
Cash, Bank	526 000	196 000	1 525 000	968 000
Total Current Assets	526 000	726 000	4 179 000	3 622 000
Total Assets	7 442 000	8 155 000	7 464 000	7 743 000
Total Equity	5 650 000	7 612 000	4 672 000	4 901 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 752 000	2 842 000
Creditors	0	14 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 800 000	530 000	0	0
Other Current Debt	−9 000	0	40 000	0
Total Current Debt	1 791 000	543 000	40 000	0
Total Equity and Debt	7 442 000	8 155 000	7 464 000	7 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,87 %	45,59 %	−4,9 %	−2,45 %
Debt-to-Equity Ratio	0	0	0,59	0,58
Operating Profit Margin	-	94,33 %	−1 910 %	-
Current Ratio	0,29	1,34	104,48	-
Quick Ratio	0,29	1,34	−1,6	−1,36
Equity Ratio	0,76	0,93	0,63	0,63
Gross Profit Margin	-	100 %	100 %	-