NMI EIENDOM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

−2,15 %

Current Ratio

19,92

Debt-to-Equity Ratio

1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	434 000	79 000	983 000	108 000
Net Income	−71 000	−308 000	309 000	−345 000
Total Assets	8 202 000	8 424 000	8 816 000	9 022 000
Total Equity	3 298 000	3 369 000	3 413 000	3 104 000

Income (NOK)	2022	2021	2020	2019
Revenue	434 000	79 000	983 000	108 000
Expenditure	365 000	356 000	427 000	356 000
Operating Profit	69 000	−278 000	556 000	−248 000
Financial Income	10 000	2 000	3 000	5 000
Financial Costs	171 000	119 000	163 000	198 000
Financial Balance	−161 000	−117 000	−160 000	−193 000
Earnings Before Tax	−91 000	−395 000	396 000	−442 000
Tax	−20 000	−87 000	87 000	−97 000
Net Income	−71 000	−308 000	309 000	−345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 425 000	7 705 000	7 985 000	8 265 000
Total Current Assets	777 000	719 000	831 000	757 000
Total Assets	8 202 000	8 424 000	8 816 000	9 022 000
Total Retained Equity	2 457 000	2 528 000	2 836 000	2 528 000
Total Equity	3 298 000	3 369 000	3 413 000	3 104 000
Total Long-Term Debt	4 866 000	5 054 000	5 247 000	5 912 000
Total Current Debt	39 000	2 000	155 000	5 000
Total Equity and Debt	8 202 000	8 424 000	8 816 000	9 022 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	2 000
Other Income	434 000	79 000	983 000	106 000
Revenue	434 000	79 000	983 000	108 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	280 000	280 000	280 000	280 000
Impairment	0	0	0	0
Expenditure	365 000	356 000	427 000	356 000
Operating Profit	69 000	−278 000	556 000	−248 000
Financial Income	10 000	2 000	3 000	5 000
Financial Costs	171 000	119 000	163 000	198 000
Financial Balance	−161 000	−117 000	−160 000	−193 000
Dividends	0	0	0	0
Net Income	−71 000	−308 000	309 000	−345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 425 000	7 705 000	7 985 000	8 265 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 425 000	7 705 000	7 985 000	8 265 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 425 000	7 705 000	7 985 000	8 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	760 000	381 000	830 000	337 000
Total Current Assets	777 000	719 000	831 000	757 000
Total Assets	8 202 000	8 424 000	8 816 000	9 022 000
Total Equity	3 298 000	3 369 000	3 413 000	3 104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 866 000	5 054 000	5 247 000	5 912 000
Creditors	13 000	2 000	6 000	5 000
Unpaid Taxes	26 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	54 000	0
Total Current Debt	39 000	2 000	155 000	5 000
Total Equity and Debt	8 202 000	8 424 000	8 816 000	9 022 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,15 %	−9,14 %	9,05 %	−11,11 %
Debt-to-Equity Ratio	1,48	1,5	1,54	1,9
Operating Profit Margin	15,9 %	−351,9 %	56,56 %	−229,63 %
Current Ratio	19,92	359,5	5,36	151,4
Quick Ratio	19,92	359,5	5,36	151,4
Equity Ratio	0,4	0,4	0,39	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %