NOTEVARP EIENDOM AS

3810 GVARV

Finances

Share Ownership

Return on Equity

32,43 %

Current Ratio

4,92

Debt-to-Equity Ratio

1,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 684 000	1 529 000	1 201 000	1 078 000
Net Income	947 000	703 000	733 000	640 000
Total Assets	9 410 000	9 553 000	9 274 000	9 599 000
Total Equity	2 920 000	2 917 000	2 914 000	2 308 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 684 000	1 529 000	1 201 000	1 078 000
Expenditure	579 000	760 000	358 000	388 000
Operating Profit	1 105 000	769 000	844 000	690 000
Financial Income	355 000	343 000	336 000	343 000
Financial Costs	246 000	210 000	240 000	283 000
Financial Balance	109 000	133 000	96 000	60 000
Earnings Before Tax	1 215 000	901 000	939 000	750 000
Tax	267 000	198 000	207 000	110 000
Net Income	947 000	703 000	733 000	640 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 149 000	2 219 000	2 288 000	2 358 000
Total Current Assets	7 261 000	7 334 000	6 986 000	7 241 000
Total Assets	9 410 000	9 553 000	9 274 000	9 599 000
Total Retained Equity	2 620 000	2 617 000	2 614 000	2 008 000
Total Equity	2 920 000	2 917 000	2 914 000	2 308 000
Total Long-Term Debt	5 014 000	5 473 000	5 930 000	6 381 000
Total Current Debt	1 477 000	1 164 000	430 000	910 000
Total Equity and Debt	9 410 000	9 553 000	9 274 000	9 599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 000	0	0	0
Other Income	1 679 000	1 529 000	1 201 000	1 078 000
Revenue	1 684 000	1 529 000	1 201 000	1 078 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	579 000	760 000	358 000	388 000
Operating Profit	1 105 000	769 000	844 000	690 000
Financial Income	355 000	343 000	336 000	343 000
Financial Costs	246 000	210 000	240 000	283 000
Financial Balance	109 000	133 000	96 000	60 000
Dividends	0	700 000	0	0
Net Income	947 000	703 000	733 000	640 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 149 000	2 219 000	2 288 000	2 358 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 149 000	2 219 000	2 288 000	2 358 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 149 000	2 219 000	2 288 000	2 358 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	57 000	56 000	29 000
Total Current Assets	7 261 000	7 334 000	6 986 000	7 241 000
Total Assets	9 410 000	9 553 000	9 274 000	9 599 000
Total Equity	2 920 000	2 917 000	2 914 000	2 308 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 014 000	5 473 000	5 930 000	6 381 000
Creditors	123 000	140 000	28 000	43 000
Unpaid Taxes	49 000	62 000	19 000	15 000
Dividends	0	700 000	0	0
Other Current Debt	1 304 000	766 000	222 000	852 000
Total Current Debt	1 477 000	1 164 000	430 000	910 000
Total Equity and Debt	9 410 000	9 553 000	9 274 000	9 599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,43 %	24,1 %	25,15 %	27,73 %
Debt-to-Equity Ratio	1,72	1,88	2,04	2,76
Operating Profit Margin	65,62 %	50,29 %	70,27 %	64,01 %
Current Ratio	4,92	6,3	16,25	7,96
Quick Ratio	4,92	6,3	16,25	7,96
Equity Ratio	0,31	0,31	0,31	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %