NOTVEIEN 13 EIENDOM AS

8012 BODØ

Finances

Return on Equity

12,94 %

Current Ratio

0,28

Debt-to-Equity Ratio

4,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 305 000	2 350 000	1 964 000	1 440 000
Net Income	519 000	835 000	654 000	616 000
Total Assets	26 452 000	22 917 000	21 081 000	18 869 000
Total Equity	4 010 000	3 923 000	3 394 000	3 079 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 305 000	2 350 000	1 964 000	1 440 000
Expenditure	777 000	702 000	534 000	52 000
Operating Profit	1 529 000	1 648 000	1 430 000	1 388 000
Financial Income	0	0	0	1 000
Financial Costs	864 000	578 000	593 000	599 000
Financial Balance	−864 000	−578 000	−593 000	−598 000
Earnings Before Tax	665 000	1 071 000	838 000	790 000
Tax	146 000	236 000	184 000	174 000
Net Income	519 000	835 000	654 000	616 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 122 000	21 403 000	19 809 000	16 613 000
Total Current Assets	1 330 000	1 514 000	1 272 000	2 256 000
Total Assets	26 452 000	22 917 000	21 081 000	18 869 000
Total Retained Equity	3 768 000	3 681 000	3 152 000	2 837 000
Total Equity	4 010 000	3 923 000	3 394 000	3 079 000
Total Long-Term Debt	17 763 000	14 995 000	16 191 000	5 000 000
Total Current Debt	4 679 000	3 999 000	1 496 000	10 790 000
Total Equity and Debt	26 452 000	22 917 000	21 081 000	18 869 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	205 000	0	0	0
Other Income	2 100 000	2 350 000	1 964 000	1 440 000
Revenue	2 305 000	2 350 000	1 964 000	1 440 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	467 000	306 000	204 000	0
Impairment	0	0	0	0
Expenditure	777 000	702 000	534 000	52 000
Operating Profit	1 529 000	1 648 000	1 430 000	1 388 000
Financial Income	0	0	0	1 000
Financial Costs	864 000	578 000	593 000	599 000
Financial Balance	−864 000	−578 000	−593 000	−598 000
Dividends	0	0	0	0
Net Income	519 000	835 000	654 000	616 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 136 000	15 603 000	15 909 000	13 613 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 136 000	15 603 000	15 909 000	13 613 000
Total Fiancial Fixed Assets	9 986 000	5 800 000	3 900 000	3 000 000
Total Fixed Assets	25 122 000	21 403 000	19 809 000	16 613 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 130 000	1 114 000	1 028 000	2 136 000
Total Current Assets	1 330 000	1 514 000	1 272 000	2 256 000
Total Assets	26 452 000	22 917 000	21 081 000	18 869 000
Total Equity	4 010 000	3 923 000	3 394 000	3 079 000
Short-Term Group Debt	4 589 000	3 770 000	1 385 000	0
Total Long-Term Debt	17 763 000	14 995 000	16 191 000	5 000 000
Creditors	68 000	59 000	25 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	79 000	87 000	139 000
Total Current Debt	4 679 000	3 999 000	1 496 000	10 790 000
Total Equity and Debt	26 452 000	22 917 000	21 081 000	18 869 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,94 %	21,28 %	19,27 %	20,01 %
Debt-to-Equity Ratio	4,43	3,82	4,77	1,62
Operating Profit Margin	66,33 %	70,13 %	72,81 %	96,39 %
Current Ratio	0,28	0,38	0,85	0,21
Quick Ratio	0,28	0,38	0,85	0,21
Equity Ratio	0,15	0,17	0,16	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %