NEDREMARKA EIENDOM AS

4340 BRYNE

Finances

Share Ownership

Return on Equity

24,56 %

Current Ratio

1,78

Debt-to-Equity Ratio

5,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	76 428 000	70 414 000	64 294 000	67 540 000
Net Income	19 120 000	16 836 000	12 694 000	9 019 000
Total Assets	525 565 000	520 092 000	517 913 000	520 808 000
Total Equity	77 849 000	88 729 000	86 893 000	74 199 000

Income (NOK)	2022	2021	2020	2019
Revenue	76 428 000	70 414 000	64 294 000	67 540 000
Expenditure	37 793 000	36 532 000	33 169 000	37 161 000
Operating Profit	38 635 000	33 883 000	31 126 000	30 378 000
Financial Income	623 000	48 000	71 000	425 000
Financial Costs	14 736 000	12 345 000	14 916 000	19 229 000
Financial Balance	−14 113 000	−12 297 000	−14 845 000	−18 804 000
Earnings Before Tax	24 521 000	21 586 000	16 280 000	11 574 000
Tax	5 401 000	4 750 000	3 586 000	2 556 000
Net Income	19 120 000	16 836 000	12 694 000	9 019 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	461 229 000	474 062 000	484 350 000	499 650 000
Total Current Assets	64 336 000	46 030 000	33 563 000	21 158 000
Total Assets	525 565 000	520 092 000	517 913 000	520 808 000
Total Retained Equity	20 169 000	31 049 000	29 213 000	16 519 000
Total Equity	77 849 000	88 729 000	86 893 000	74 199 000
Total Long-Term Debt	411 603 000	386 045 000	402 533 000	410 603 000
Total Current Debt	36 114 000	45 318 000	28 487 000	36 006 000
Total Equity and Debt	525 565 000	520 092 000	517 913 000	520 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	57 388 000	52 561 000	49 647 000	49 935 000
Other Income	19 041 000	17 854 000	14 647 000	17 605 000
Revenue	76 428 000	70 414 000	64 294 000	67 540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 599 000	4 580 000	3 801 000	3 842 000
Depreciation	14 131 000	15 257 000	15 938 000	16 665 000
Impairment	0	0	0	0
Expenditure	37 793 000	36 532 000	33 169 000	37 161 000
Operating Profit	38 635 000	33 883 000	31 126 000	30 378 000
Financial Income	623 000	48 000	71 000	425 000
Financial Costs	14 736 000	12 345 000	14 916 000	19 229 000
Financial Balance	−14 113 000	−12 297 000	−14 845 000	−18 804 000
Dividends	30 000 000	15 000 000	0	0
Net Income	19 120 000	16 836 000	12 694 000	9 019 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	457 557 000	469 224 000	478 141 000	492 011 000
Machinery and Plant Facilities	100 000	120 000	139 000	158 000
Fixtures	3 571 000	4 719 000	6 070 000	7 481 000
Total Tangible Assets	461 229 000	474 062 000	484 350 000	499 650 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	461 229 000	474 062 000	484 350 000	499 650 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 867 000	29 642 000	18 095 000	1 853 000
Total Current Assets	64 336 000	46 030 000	33 563 000	21 158 000
Total Assets	525 565 000	520 092 000	517 913 000	520 808 000
Total Equity	77 849 000	88 729 000	86 893 000	74 199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	411 603 000	386 045 000	402 533 000	410 603 000
Creditors	2 537 000	3 162 000	2 555 000	14 947 000
Unpaid Taxes	3 874 000	3 505 000	3 347 000	2 559 000
Dividends	30 000 000	15 000 000	0	0
Other Current Debt	23 948 000	18 766 000	19 105 000	18 339 000
Total Current Debt	36 114 000	45 318 000	28 487 000	36 006 000
Total Equity and Debt	525 565 000	520 092 000	517 913 000	520 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,56 %	18,97 %	14,61 %	12,16 %
Debt-to-Equity Ratio	5,29	4,35	4,63	5,53
Operating Profit Margin	50,55 %	48,12 %	48,41 %	44,98 %
Current Ratio	1,78	1,02	1,18	0,59
Quick Ratio	1,78	1,02	1,18	0,59
Equity Ratio	0,15	0,17	0,17	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %