NYRUDVEIEN 11 AS

8006 BODØ

Finances

Share Ownership

Return on Equity

55,59 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 212 000	1 139 000	1 120 000	1 100 000
Net Income	836 000	733 000	800 000	800 000
Total Assets	2 663 000	2 479 000	1 618 000	1 640 000
Total Equity	1 504 000	1 493 000	1 478 000	987 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 212 000	1 139 000	1 120 000	1 100 000
Expenditure	173 000	212 000	93 000	62 000
Operating Profit	1 038 000	927 000	1 027 000	1 038 000
Financial Income	33 000	14 000	5 000	3 000
Financial Costs	0	0	0	15 000
Financial Balance	33 000	14 000	5 000	−12 000
Earnings Before Tax	1 072 000	940 000	1 032 000	1 025 000
Tax	236 000	207 000	232 000	226 000
Net Income	836 000	733 000	800 000	800 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 489 000	1 537 000	1 585 000	1 611 000
Total Current Assets	1 174 000	942 000	33 000	29 000
Total Assets	2 663 000	2 479 000	1 618 000	1 640 000
Total Retained Equity	1 404 000	1 393 000	1 378 000	887 000
Total Equity	1 504 000	1 493 000	1 478 000	987 000
Total Long-Term Debt	0	0	0	271 000
Total Current Debt	1 160 000	986 000	140 000	382 000
Total Equity and Debt	2 663 000	2 479 000	1 618 000	1 640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 120 000	1 100 000
Other Income	1 212 000	1 139 000	0	0
Revenue	1 212 000	1 139 000	1 120 000	1 100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	44 000	44 000	44 000	43 000
Impairment	0	0	0	0
Expenditure	173 000	212 000	93 000	62 000
Operating Profit	1 038 000	927 000	1 027 000	1 038 000
Financial Income	33 000	14 000	5 000	3 000
Financial Costs	0	0	0	15 000
Financial Balance	33 000	14 000	5 000	−12 000
Dividends	0	0	0	0
Net Income	836 000	733 000	800 000	800 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	24 000	28 000	33 000
Real Eastate	1 468 000	1 512 000	1 557 000	1 578 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 468 000	1 512 000	1 557 000	1 578 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 489 000	1 537 000	1 585 000	1 611 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	19 000	29 000	29 000
Total Current Assets	1 174 000	942 000	33 000	29 000
Total Assets	2 663 000	2 479 000	1 618 000	1 640 000
Total Equity	1 504 000	1 493 000	1 478 000	987 000
Short-Term Group Debt	1 058 000	922 000	0	0
Total Long-Term Debt	0	0	0	271 000
Creditors	65 000	29 000	0	0
Unpaid Taxes	37 000	36 000	0	46 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	117 000
Total Current Debt	1 160 000	986 000	140 000	382 000
Total Equity and Debt	2 663 000	2 479 000	1 618 000	1 640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,59 %	49,1 %	54,13 %	81,05 %
Debt-to-Equity Ratio	0	0	0	0,27
Operating Profit Margin	85,64 %	81,39 %	91,7 %	94,36 %
Current Ratio	1,01	0,96	0,24	0,08
Quick Ratio	1,01	0,96	0,24	0,08
Equity Ratio	0,56	0,6	0,91	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %