NODIG EIENDOM AS

1621 GRESSVIK

Finances

Share Ownership

Return on Equity

43,79 %

Current Ratio

0,96

Debt-to-Equity Ratio

2,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	742 000	700 000	295 000	544 000
Net Income	462 000	547 000	−1 000	−25 000
Total Assets	5 360 000	5 488 000	3 151 000	3 178 000
Total Equity	1 055 000	592 000	45 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	742 000	700 000	295 000	544 000
Expenditure	55 000	93 000	184 000	447 000
Operating Profit	687 000	607 000	111 000	97 000
Financial Income	8 000	6 000	0	0
Financial Costs	150 000	65 000	112 000	122 000
Financial Balance	−142 000	−59 000	−112 000	−122 000
Earnings Before Tax	545 000	547 000	−1 000	−25 000
Tax	82 000	0	0	0
Net Income	462 000	547 000	−1 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 145 000	5 045 000	3 111 000	3 111 000
Total Current Assets	1 215 000	443 000	39 000	67 000
Total Assets	5 360 000	5 488 000	3 151 000	3 178 000
Total Retained Equity	955 000	492 000	−55 000	−54 000
Total Equity	1 055 000	592 000	45 000	46 000
Total Long-Term Debt	3 034 000	3 750 000	2 039 000	2 110 000
Total Current Debt	1 272 000	1 146 000	1 066 000	1 022 000
Total Equity and Debt	5 360 000	5 488 000	3 151 000	3 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	742 000	700 000	295 000	544 000
Revenue	742 000	700 000	295 000	544 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	72 000
Impairment	0	0	0	0
Expenditure	55 000	93 000	184 000	447 000
Operating Profit	687 000	607 000	111 000	97 000
Financial Income	8 000	6 000	0	0
Financial Costs	150 000	65 000	112 000	122 000
Financial Balance	−142 000	−59 000	−112 000	−122 000
Dividends	0	0	0	0
Net Income	462 000	547 000	−1 000	−25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 111 000	3 111 000	3 111 000	3 111 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 111 000	3 111 000	3 111 000	3 111 000
Total Fiancial Fixed Assets	1 034 000	1 934 000	0	0
Total Fixed Assets	4 145 000	5 045 000	3 111 000	3 111 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 215 000	439 000	1 000	67 000
Total Current Assets	1 215 000	443 000	39 000	67 000
Total Assets	5 360 000	5 488 000	3 151 000	3 178 000
Total Equity	1 055 000	592 000	45 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 034 000	3 750 000	2 039 000	2 110 000
Creditors	0	2 000	26 000	32 000
Unpaid Taxes	181 000	167 000	0	21 000
Dividends	0	0	0	0
Other Current Debt	1 042 000	978 000	1 040 000	969 000
Total Current Debt	1 272 000	1 146 000	1 066 000	1 022 000
Total Equity and Debt	5 360 000	5 488 000	3 151 000	3 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,79 %	92,4 %	−2,22 %	−54,35 %
Debt-to-Equity Ratio	2,88	6,33	45,31	45,87
Operating Profit Margin	92,59 %	86,71 %	37,63 %	17,83 %
Current Ratio	0,96	0,39	0,04	0,07
Quick Ratio	0,96	0,39	0,04	0,07
Equity Ratio	0,2	0,11	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %