PN EIENDOM NORD AS

7093 TILLER

Finances

Share Ownership

Return on Equity

6,61 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 797 000	10 082 000	8 000 000	7 042 000
Net Income	1 878 000	1 736 000	1 419 000	1 422 000
Total Assets	73 321 000	74 789 000	79 815 000	40 338 000
Total Equity	28 429 000	30 512 000	32 927 000	15 439 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 797 000	10 082 000	8 000 000	7 042 000
Expenditure	7 283 000	7 599 000	5 590 000	4 635 000
Operating Profit	3 513 000	2 482 000	2 410 000	2 407 000
Financial Income	0	0	0	0
Financial Costs	1 105 000	257 000	375 000	583 000
Financial Balance	−1 105 000	−257 000	−375 000	−583 000
Earnings Before Tax	2 408 000	2 225 000	2 035 000	1 823 000
Tax	530 000	490 000	616 000	401 000
Net Income	1 878 000	1 736 000	1 419 000	1 422 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 030 000	74 789 000	79 815 000	40 333 000
Total Current Assets	291 000	0	0	5 000
Total Assets	73 321 000	74 789 000	79 815 000	40 338 000
Total Retained Equity	−1 087 000	996 000	3 411 000	0
Total Equity	28 429 000	30 512 000	32 927 000	15 439 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 892 000	44 277 000	46 888 000	24 899 000
Total Equity and Debt	73 321 000	74 789 000	79 815 000	40 338 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 797 000	10 082 000	8 000 000	7 042 000
Other Income	0	0	0	0
Revenue	10 797 000	10 082 000	8 000 000	7 042 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 340 000	6 691 000	4 766 000	4 025 000
Impairment	0	0	0	0
Expenditure	7 283 000	7 599 000	5 590 000	4 635 000
Operating Profit	3 513 000	2 482 000	2 410 000	2 407 000
Financial Income	0	0	0	0
Financial Costs	1 105 000	257 000	375 000	583 000
Financial Balance	−1 105 000	−257 000	−375 000	−583 000
Dividends	0	0	0	0
Net Income	1 878 000	1 736 000	1 419 000	1 422 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 635 000	1 047 000	366 000	1 390 000
Real Eastate	71 395 000	73 742 000	79 449 000	38 943 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	71 395 000	73 742 000	79 449 000	38 943 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 030 000	74 789 000	79 815 000	40 333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	291 000	0	0	5 000
Total Assets	73 321 000	74 789 000	79 815 000	40 338 000
Total Equity	28 429 000	30 512 000	32 927 000	15 439 000
Short-Term Group Debt	44 856 000	43 836 000	45 656 000	24 551 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	141 000	35 000
Unpaid Taxes	0	405 000	504 000	259 000
Dividends	0	0	0	0
Other Current Debt	36 000	36 000	36 000	54 000
Total Current Debt	44 892 000	44 277 000	46 888 000	24 899 000
Total Equity and Debt	73 321 000	74 789 000	79 815 000	40 338 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,61 %	5,69 %	4,31 %	9,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,54 %	24,62 %	30,13 %	34,18 %
Current Ratio	0,01	0	0	0
Quick Ratio	0,01	0	0	0
Equity Ratio	0,39	0,41	0,41	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %