NORD EIENDOM BODØ AS

8012 BODØ

Finances

Share Ownership

Return on Equity

13,66 %

Current Ratio

0,2

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 110 000	40 000	1 470 000	1 122 000
Net Income	734 000	−140 000	996 000	727 000
Total Assets	7 792 000	5 354 000	5 789 000	6 255 000
Total Equity	5 374 000	5 354 000	5 493 000	4 498 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 110 000	40 000	1 470 000	1 122 000
Expenditure	161 000	220 000	194 000	192 000
Operating Profit	949 000	−179 000	1 276 000	931 000
Financial Income	0	0	0	1 000
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	1 000
Earnings Before Tax	942 000	−179 000	1 276 000	932 000
Tax	207 000	−39 000	281 000	205 000
Net Income	734 000	−140 000	996 000	727 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 612 000	4 633 000	4 647 000	4 785 000
Total Current Assets	180 000	721 000	1 143 000	1 470 000
Total Assets	7 792 000	5 354 000	5 789 000	6 255 000
Total Retained Equity	4 860 000	4 840 000	4 979 000	3 984 000
Total Equity	5 374 000	5 354 000	5 493 000	4 498 000
Total Long-Term Debt	1 500 000	0	0	0
Total Current Debt	918 000	0	296 000	1 757 000
Total Equity and Debt	7 792 000	5 354 000	5 789 000	6 255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 110 000	40 000	1 470 000	1 122 000
Revenue	1 110 000	40 000	1 470 000	1 122 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	154 000	154 000	154 000	154 000
Impairment	0	0	0	0
Expenditure	161 000	220 000	194 000	192 000
Operating Profit	949 000	−179 000	1 276 000	931 000
Financial Income	0	0	0	1 000
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	1 000
Dividends	0	0	0	1 000 000
Net Income	734 000	−140 000	996 000	727 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	71 000	76 000	37 000	22 000
Real Eastate	5 891 000	4 456 000	4 610 000	4 763 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 891 000	4 456 000	4 610 000	4 763 000
Total Fiancial Fixed Assets	1 650 000	100 000	0	0
Total Fixed Assets	7 612 000	4 633 000	4 647 000	4 785 000
Stock	155 000	50 000	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	485 000	1 143 000	1 470 000
Total Current Assets	180 000	721 000	1 143 000	1 470 000
Total Assets	7 792 000	5 354 000	5 789 000	6 255 000
Total Equity	5 374 000	5 354 000	5 493 000	4 498 000
Short-Term Group Debt	916 000	0	0	0
Total Long-Term Debt	1 500 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	1 000 000
Other Current Debt	2 000	0	0	1 538 000
Total Current Debt	918 000	0	296 000	1 757 000
Total Equity and Debt	7 792 000	5 354 000	5 789 000	6 255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,66 %	−2,61 %	18,13 %	16,16 %
Debt-to-Equity Ratio	0,28	0	0	0
Operating Profit Margin	85,5 %	−447,5 %	86,8 %	82,98 %
Current Ratio	0,2	-	3,86	0,84
Quick Ratio	0,24	−14,42	3,86	0,84
Equity Ratio	0,69	1	0,95	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %