NOPEK EIENDOM AS

3414 LIERSTRANDA

Finances

Share Ownership

Return on Equity

12,3 %

Current Ratio

12,24

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	800 000	799 000	796 000	776 000
Net Income	556 000	553 000	656 000	510 000
Total Assets	4 790 000	5 382 000	6 152 000	5 638 000
Total Equity	4 520 000	3 964 000	3 410 000	2 754 000

Income (NOK)	2022	2021	2020	2019
Revenue	800 000	799 000	796 000	776 000
Expenditure	87 000	90 000	84 000	85 000
Operating Profit	713 000	709 000	712 000	691 000
Financial Income	0	10 000	162 000	0
Financial Costs	0	10 000	33 000	37 000
Financial Balance	0	0	129 000	−37 000
Earnings Before Tax	713 000	709 000	842 000	654 000
Tax	157 000	156 000	185 000	144 000
Net Income	556 000	553 000	656 000	510 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 734 000	2 806 000	2 878 000	2 950 000
Total Current Assets	2 056 000	2 577 000	3 274 000	2 688 000
Total Assets	4 790 000	5 382 000	6 152 000	5 638 000
Total Retained Equity	4 180 000	3 624 000	3 070 000	2 414 000
Total Equity	4 520 000	3 964 000	3 410 000	2 754 000
Total Long-Term Debt	102 000	104 000	821 000	942 000
Total Current Debt	168 000	1 315 000	1 921 000	1 943 000
Total Equity and Debt	4 790 000	5 382 000	6 152 000	5 638 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	800 000	799 000	796 000	776 000
Revenue	800 000	799 000	796 000	776 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	72 000	72 000	72 000	72 000
Impairment	0	0	0	0
Expenditure	87 000	90 000	84 000	85 000
Operating Profit	713 000	709 000	712 000	691 000
Financial Income	0	10 000	162 000	0
Financial Costs	0	10 000	33 000	37 000
Financial Balance	0	0	129 000	−37 000
Dividends	0	0	0	1 800 000
Net Income	556 000	553 000	656 000	510 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 734 000	2 806 000	2 878 000	2 950 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 734 000	2 806 000	2 878 000	2 950 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 734 000	2 806 000	2 878 000	2 950 000
Stock	0	0	0	1 248 000
Total Investments	0	0	0	0
Cash, Bank	2 056 000	2 577 000	579 000	8 000
Total Current Assets	2 056 000	2 577 000	3 274 000	2 688 000
Total Assets	4 790 000	5 382 000	6 152 000	5 638 000
Total Equity	4 520 000	3 964 000	3 410 000	2 754 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	102 000	104 000	821 000	942 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	1 800 000
Other Current Debt	9 000	1 158 000	1 735 000	0
Total Current Debt	168 000	1 315 000	1 921 000	1 943 000
Total Equity and Debt	4 790 000	5 382 000	6 152 000	5 638 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,3 %	13,95 %	19,24 %	18,52 %
Debt-to-Equity Ratio	0,02	0,03	0,24	0,34
Operating Profit Margin	89,13 %	88,74 %	89,45 %	89,05 %
Current Ratio	12,24	1,96	1,7	1,38
Quick Ratio	12,24	1,96	1,7	3,87
Equity Ratio	0,94	0,74	0,55	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %