NARVIGA 13 AS

4610 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

18,36 %

Current Ratio

0,32

Debt-to-Equity Ratio

20,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 591 000	2 507 000	2 560 000	2 568 000
Net Income	356 000	582 000	544 000	597 000
Total Assets	42 960 000	43 256 000	47 517 000	47 577 000
Total Equity	1 939 000	2 270 000	147 000	524 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 591 000	2 507 000	2 560 000	2 568 000
Expenditure	1 676 000	1 402 000	1 253 000	1 190 000
Operating Profit	915 000	1 106 000	1 306 000	1 378 000
Financial Income	3 000	4 000	19 000	55 000
Financial Costs	368 000	256 000	522 000	560 000
Financial Balance	−365 000	−252 000	−503 000	−505 000
Earnings Before Tax	550 000	853 000	803 000	873 000
Tax	194 000	271 000	260 000	277 000
Net Income	356 000	582 000	544 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 535 000	40 405 000	40 775 000	41 145 000
Total Current Assets	426 000	2 851 000	6 742 000	6 433 000
Total Assets	42 960 000	43 256 000	47 517 000	47 577 000
Total Retained Equity	0	0	0	0
Total Equity	1 939 000	2 270 000	147 000	524 000
Total Long-Term Debt	39 706 000	39 577 000	46 081 000	45 601 000
Total Current Debt	1 316 000	1 408 000	1 289 000	1 452 000
Total Equity and Debt	42 960 000	43 256 000	47 517 000	47 577 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 591 000	2 507 000	2 560 000	2 568 000
Revenue	2 591 000	2 507 000	2 560 000	2 568 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	370 000	370 000	370 000	370 000
Impairment	0	0	0	0
Expenditure	1 676 000	1 402 000	1 253 000	1 190 000
Operating Profit	915 000	1 106 000	1 306 000	1 378 000
Financial Income	3 000	4 000	19 000	55 000
Financial Costs	368 000	256 000	522 000	560 000
Financial Balance	−365 000	−252 000	−503 000	−505 000
Dividends	0	0	0	0
Net Income	356 000	582 000	544 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 035 000	40 405 000	40 775 000	41 145 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	40 035 000	40 405 000	40 775 000	41 145 000
Total Fiancial Fixed Assets	2 500 000	0	0	0
Total Fixed Assets	42 535 000	40 405 000	40 775 000	41 145 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	0	0	0
Total Current Assets	426 000	2 851 000	6 742 000	6 433 000
Total Assets	42 960 000	43 256 000	47 517 000	47 577 000
Total Equity	1 939 000	2 270 000	147 000	524 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	39 706 000	39 577 000	46 081 000	45 601 000
Creditors	320 000	24 000	15 000	48 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	995 000	1 384 000	1 273 000	1 404 000
Total Current Debt	1 316 000	1 408 000	1 289 000	1 452 000
Total Equity and Debt	42 960 000	43 256 000	47 517 000	47 577 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,36 %	25,64 %	370,07 %	113,93 %
Debt-to-Equity Ratio	20,48	17,43	313,48	87,02
Operating Profit Margin	35,31 %	44,12 %	51,02 %	53,66 %
Current Ratio	0,32	2,02	5,23	4,43
Quick Ratio	0,32	2,02	5,23	4,43
Equity Ratio	0,05	0,05	0	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %