NORDRE BLIKSRUD VEI 9 AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

53,57 %

Current Ratio

0,14

Debt-to-Equity Ratio

9,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 103 000	2 021 000	1 978 000	1 956 000
Net Income	638 000	565 000	546 000	524 000
Total Assets	13 065 000	13 464 000	13 916 000	14 385 000
Total Equity	1 191 000	1 254 000	1 300 000	1 329 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 103 000	2 021 000	1 978 000	1 956 000
Expenditure	868 000	867 000	834 000	802 000
Operating Profit	1 235 000	1 154 000	1 144 000	1 153 000
Financial Income	0	0	3 000	2 000
Financial Costs	417 000	430 000	447 000	484 000
Financial Balance	−417 000	−430 000	−444 000	−482 000
Earnings Before Tax	818 000	725 000	700 000	671 000
Tax	180 000	159 000	154 000	148 000
Net Income	638 000	565 000	546 000	524 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 921 000	13 315 000	13 709 000	14 103 000
Total Current Assets	145 000	149 000	207 000	282 000
Total Assets	13 065 000	13 464 000	13 916 000	14 385 000
Total Retained Equity	1 091 000	1 154 000	1 200 000	1 229 000
Total Equity	1 191 000	1 254 000	1 300 000	1 329 000
Total Long-Term Debt	10 843 000	11 337 000	11 746 000	12 149 000
Total Current Debt	1 031 000	873 000	870 000	908 000
Total Equity and Debt	13 065 000	13 464 000	13 916 000	14 385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	73 000	57 000	91 000	21 000
Other Income	2 030 000	1 964 000	1 888 000	1 934 000
Revenue	2 103 000	2 021 000	1 978 000	1 956 000
Cost of Goods Sold	54 000	70 000	44 000	51 000
Salary Costs	0	0	0	0
Depreciation	394 000	394 000	394 000	394 000
Impairment	0	0	0	0
Expenditure	868 000	867 000	834 000	802 000
Operating Profit	1 235 000	1 154 000	1 144 000	1 153 000
Financial Income	0	0	3 000	2 000
Financial Costs	417 000	430 000	447 000	484 000
Financial Balance	−417 000	−430 000	−444 000	−482 000
Dividends	0	0	0	0
Net Income	638 000	565 000	546 000	524 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 921 000	13 315 000	13 709 000	14 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 921 000	13 315 000	13 709 000	14 103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 921 000	13 315 000	13 709 000	14 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	125 000	116 000	189 000	217 000
Total Current Assets	145 000	149 000	207 000	282 000
Total Assets	13 065 000	13 464 000	13 916 000	14 385 000
Total Equity	1 191 000	1 254 000	1 300 000	1 329 000
Short-Term Group Debt	898 000	784 000	737 000	683 000
Total Long-Term Debt	10 843 000	11 337 000	11 746 000	12 149 000
Creditors	23 000	−36 000	15 000	212 000
Unpaid Taxes	0	9 000	0	0
Dividends	0	0	0	0
Other Current Debt	110 000	116 000	118 000	13 000
Total Current Debt	1 031 000	873 000	870 000	908 000
Total Equity and Debt	13 065 000	13 464 000	13 916 000	14 385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,57 %	45,06 %	42 %	39,43 %
Debt-to-Equity Ratio	9,1	9,04	9,04	9,14
Operating Profit Margin	58,73 %	57,1 %	57,84 %	58,95 %
Current Ratio	0,14	0,17	0,24	0,31
Quick Ratio	0,14	0,17	0,24	0,31
Equity Ratio	0,09	0,09	0,09	0,09
Gross Profit Margin	97,43 %	96,54 %	97,78 %	97,39 %