NIDAROS EIENDOM1 AS

7014 TRONDHEIM

Finances

Return on Equity

2,12 %

Current Ratio

22,64

Debt-to-Equity Ratio

5,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 447 000	1 974 000	893 000	719 000
Net Income	74 000	1 198 000	509 000	217 000
Total Assets	22 146 000	22 970 000	12 803 000	8 559 000
Total Equity	3 493 000	3 419 000	2 221 000	1 640 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 447 000	1 974 000	893 000	719 000
Expenditure	751 000	743 000	283 000	226 000
Operating Profit	697 000	1 230 000	610 000	492 000
Financial Income	84 000	544 000	254 000	45 000
Financial Costs	686 000	389 000	283 000	272 000
Financial Balance	−602 000	155 000	−29 000	−227 000
Earnings Before Tax	95 000	1 385 000	581 000	266 000
Tax	21 000	187 000	72 000	49 000
Net Income	74 000	1 198 000	509 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 222 000	20 222 000	11 437 000	7 450 000
Total Current Assets	1 924 000	2 748 000	1 366 000	1 109 000
Total Assets	22 146 000	22 970 000	12 803 000	8 559 000
Total Retained Equity	3 393 000	3 319 000	2 121 000	1 540 000
Total Equity	3 493 000	3 419 000	2 221 000	1 640 000
Total Long-Term Debt	18 568 000	19 297 000	10 488 000	6 836 000
Total Current Debt	85 000	253 000	94 000	83 000
Total Equity and Debt	22 146 000	22 970 000	12 803 000	8 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	680 000	0	0
Other Income	1 447 000	1 293 000	893 000	719 000
Revenue	1 447 000	1 974 000	893 000	719 000
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	751 000	743 000	283 000	226 000
Operating Profit	697 000	1 230 000	610 000	492 000
Financial Income	84 000	544 000	254 000	45 000
Financial Costs	686 000	389 000	283 000	272 000
Financial Balance	−602 000	155 000	−29 000	−227 000
Dividends	0	0	0	0
Net Income	74 000	1 198 000	509 000	217 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 222 000	20 222 000	11 437 000	7 450 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 222 000	20 222 000	11 437 000	7 450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 222 000	20 222 000	11 437 000	7 450 000
Stock	0	0	0	0
Total Investments	1 801 000	1 188 000	1 211 000	1 014 000
Cash, Bank	122 000	1 560 000	155 000	96 000
Total Current Assets	1 924 000	2 748 000	1 366 000	1 109 000
Total Assets	22 146 000	22 970 000	12 803 000	8 559 000
Total Equity	3 493 000	3 419 000	2 221 000	1 640 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 568 000	19 297 000	10 488 000	6 836 000
Creditors	63 000	66 000	22 000	34 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	85 000	253 000	94 000	83 000
Total Equity and Debt	22 146 000	22 970 000	12 803 000	8 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,12 %	35,04 %	22,92 %	13,23 %
Debt-to-Equity Ratio	5,32	5,64	4,72	4,17
Operating Profit Margin	48,17 %	62,31 %	68,31 %	68,43 %
Current Ratio	22,64	10,86	14,53	13,36
Quick Ratio	22,64	10,86	14,53	13,36
Equity Ratio	0,16	0,15	0,17	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %