NARDOVEIEN 10 AS

7075 TILLER

Finances

Share Ownership

Return on Equity

71,33 %

Current Ratio

0,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 598 000	3 606 000	3 473 000	3 258 000
Net Income	2 296 000	2 446 000	2 290 000	1 800 000
Total Assets	9 706 000	7 131 000	5 709 000	4 677 000
Total Equity	3 219 000	2 875 000	2 725 000	2 540 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 598 000	3 606 000	3 473 000	3 258 000
Expenditure	627 000	469 000	590 000	923 000
Operating Profit	2 971 000	3 137 000	2 883 000	2 335 000
Financial Income	0	0	53 000	1 000
Financial Costs	28 000	1 000	0	29 000
Financial Balance	−28 000	−1 000	53 000	−28 000
Earnings Before Tax	2 943 000	3 136 000	2 936 000	2 308 000
Tax	647 000	690 000	646 000	508 000
Net Income	2 296 000	2 446 000	2 290 000	1 800 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 628 000	6 979 000	2 960 000	2 249 000
Total Current Assets	1 079 000	152 000	2 749 000	2 428 000
Total Assets	9 706 000	7 131 000	5 709 000	4 677 000
Total Retained Equity	1 076 000	732 000	582 000	397 000
Total Equity	3 219 000	2 875 000	2 725 000	2 540 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 487 000	4 256 000	2 984 000	2 137 000
Total Equity and Debt	9 706 000	7 131 000	5 709 000	4 677 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 598 000	3 606 000	3 473 000	3 258 000
Other Income	0	0	0	0
Revenue	3 598 000	3 606 000	3 473 000	3 258 000
Cost of Goods Sold	270 000	249 000	388 000	353 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	627 000	469 000	590 000	923 000
Operating Profit	2 971 000	3 137 000	2 883 000	2 335 000
Financial Income	0	0	53 000	1 000
Financial Costs	28 000	1 000	0	29 000
Financial Balance	−28 000	−1 000	53 000	−28 000
Dividends	0	0	0	0
Net Income	2 296 000	2 446 000	2 290 000	1 800 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	624 000	721 000	763 000	816 000
Real Eastate	8 004 000	6 258 000	2 196 000	1 433 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 004 000	6 258 000	2 196 000	1 433 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 628 000	6 979 000	2 960 000	2 249 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	576 000	40 000	54 000	583 000
Total Current Assets	1 079 000	152 000	2 749 000	2 428 000
Total Assets	9 706 000	7 131 000	5 709 000	4 677 000
Total Equity	3 219 000	2 875 000	2 725 000	2 540 000
Short-Term Group Debt	6 271 000	3 473 000	2 699 000	2 086 000
Total Long-Term Debt	0	0	0	0
Creditors	154 000	720 000	195 000	51 000
Unpaid Taxes	0	0	69 000	0
Dividends	0	0	0	0
Other Current Debt	62 000	62 000	21 000	0
Total Current Debt	6 487 000	4 256 000	2 984 000	2 137 000
Total Equity and Debt	9 706 000	7 131 000	5 709 000	4 677 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,33 %	85,08 %	84,04 %	70,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	82,57 %	86,99 %	83,01 %	71,67 %
Current Ratio	0,17	0,04	0,92	1,14
Quick Ratio	0,17	0,04	0,92	1,14
Equity Ratio	0,33	0,4	0,48	0,54
Gross Profit Margin	92,5 %	93,09 %	88,83 %	89,17 %