NATIONAL EIENDOM AS

3470 SLEMMESTAD

Finances

Return on Equity

12,37 %

Current Ratio

1,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	338 000	360 000	315 000	319 000
Net Income	588 000	114 000	113 000	100 000
Total Assets	6 939 000	8 225 000	8 146 000	6 220 000
Total Equity	4 754 000	6 082 000	5 967 000	5 854 000

Income (NOK)	2022	2021	2020	2019
Revenue	338 000	360 000	315 000	319 000
Expenditure	528 000	206 000	161 000	395 000
Operating Profit	−190 000	154 000	154 000	−76 000
Financial Income	1 017 000	322 000	336 000	147 000
Financial Costs	276 000	326 000	342 000	31 000
Financial Balance	741 000	−4 000	−6 000	116 000
Earnings Before Tax	551 000	149 000	148 000	40 000
Tax	−37 000	35 000	35 000	−60 000
Net Income	588 000	114 000	113 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 626 000	4 466 000	5 607 000	3 462 000
Total Current Assets	4 312 000	3 759 000	2 539 000	2 758 000
Total Assets	6 939 000	8 225 000	8 146 000	6 220 000
Total Retained Equity	4 462 000	5 790 000	5 675 000	5 562 000
Total Equity	4 754 000	6 082 000	5 967 000	5 854 000
Total Long-Term Debt	0	6 000	16 000	29 000
Total Current Debt	2 184 000	2 137 000	2 163 000	337 000
Total Equity and Debt	6 939 000	8 225 000	8 146 000	6 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	338 000	360 000	315 000	319 000
Revenue	338 000	360 000	315 000	319 000
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	528 000	206 000	161 000	395 000
Operating Profit	−190 000	154 000	154 000	−76 000
Financial Income	1 017 000	322 000	336 000	147 000
Financial Costs	276 000	326 000	342 000	31 000
Financial Balance	741 000	−4 000	−6 000	116 000
Dividends	0	0	0	0
Net Income	588 000	114 000	113 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	0	0	0
Real Eastate	2 050 000	2 050 000	3 018 000	3 018 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 050 000	2 050 000	3 018 000	3 018 000
Total Fiancial Fixed Assets	545 000	2 416 000	2 589 000	443 000
Total Fixed Assets	2 626 000	4 466 000	5 607 000	3 462 000
Stock	0	0	0	0
Total Investments	1 898 000	1 032 000	10 000	11 000
Cash, Bank	123 000	2 722 000	2 516 000	2 746 000
Total Current Assets	4 312 000	3 759 000	2 539 000	2 758 000
Total Assets	6 939 000	8 225 000	8 146 000	6 220 000
Total Equity	4 754 000	6 082 000	5 967 000	5 854 000
Short-Term Group Debt	2 133 000	2 093 000	2 116 000	116 000
Total Long-Term Debt	0	6 000	16 000	29 000
Creditors	51 000	0	0	227 000
Unpaid Taxes	0	0	0	−6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 184 000	2 137 000	2 163 000	337 000
Total Equity and Debt	6 939 000	8 225 000	8 146 000	6 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,37 %	1,87 %	1,89 %	1,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−56,21 %	42,78 %	48,89 %	−23,82 %
Current Ratio	1,97	1,76	1,17	8,18
Quick Ratio	1,97	1,76	1,17	8,18
Equity Ratio	0,69	0,74	0,73	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %