NORDBYGDI EIGEDOM AS

3840 SELJORD

Finances

Share Ownership

Return on Equity

−20,55 %

Current Ratio

9,12

Debt-to-Equity Ratio

−13,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Net Income	67 000	192 000	212 000	52 000
Total Assets	4 396 000	4 654 000	4 611 000	3 519 000
Total Equity	−326 000	−393 000	−585 000	−797 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Expenditure	321 000	216 000	186 000	378 000
Operating Profit	280 000	384 000	414 000	222 000
Financial Income	0	0	1 000	2 000
Financial Costs	194 000	138 000	144 000	158 000
Financial Balance	−194 000	−138 000	−143 000	−156 000
Earnings Before Tax	86 000	246 000	272 000	66 000
Tax	19 000	54 000	60 000	15 000
Net Income	67 000	192 000	212 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 106 000	2 171 000	1 940 000	1 955 000
Total Current Assets	2 290 000	2 482 000	2 671 000	1 563 000
Total Assets	4 396 000	4 654 000	4 611 000	3 519 000
Total Retained Equity	−501 000	−568 000	−760 000	−972 000
Total Equity	−326 000	−393 000	−585 000	−797 000
Total Long-Term Debt	4 471 000	4 727 000	4 982 000	0
Total Current Debt	251 000	320 000	214 000	4 316 000
Total Equity and Debt	4 396 000	4 654 000	4 611 000	3 519 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	600 000	600 000	600 000
Revenue	600 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	137 000	114 000	93 000	89 000
Impairment	0	0	0	0
Expenditure	321 000	216 000	186 000	378 000
Operating Profit	280 000	384 000	414 000	222 000
Financial Income	0	0	1 000	2 000
Financial Costs	194 000	138 000	144 000	158 000
Financial Balance	−194 000	−138 000	−143 000	−156 000
Dividends	0	0	0	0
Net Income	67 000	192 000	212 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	224 000	243 000	297 000	357 000
Real Eastate	1 881 000	1 921 000	1 617 000	1 553 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	8 000	27 000	46 000
Total Tangible Assets	1 881 000	1 928 000	1 643 000	1 598 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 106 000	2 171 000	1 940 000	1 955 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	254 000	444 000	207 000
Total Current Assets	2 290 000	2 482 000	2 671 000	1 563 000
Total Assets	4 396 000	4 654 000	4 611 000	3 519 000
Total Equity	−326 000	−393 000	−585 000	−797 000
Short-Term Group Debt	98 000	98 000	98 000	98 000
Total Long-Term Debt	4 471 000	4 727 000	4 982 000	0
Creditors	17 000	187 000	17 000	0
Unpaid Taxes	93 000	28 000	93 000	86 000
Dividends	0	0	0	0
Other Current Debt	43 000	7 000	6 000	41 000
Total Current Debt	251 000	320 000	214 000	4 316 000
Total Equity and Debt	4 396 000	4 654 000	4 611 000	3 519 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,55 %	−48,85 %	−36,24 %	−6,52 %
Debt-to-Equity Ratio	−13,71	−12,03	−8,52	−0
Operating Profit Margin	46,67 %	64 %	69 %	37 %
Current Ratio	9,12	7,76	12,48	0,36
Quick Ratio	9,12	7,76	12,48	0,36
Equity Ratio	−0,07	−0,08	−0,13	−0,23
Gross Profit Margin	100 %	100 %	100 %	100 %