NORDBYVEIEN 21 SKI AS

1423 SKI

Finances

Share Ownership

Return on Equity

12,54 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 114 000	1 035 000	1 002 000	985 000
Net Income	674 000	539 000	414 000	583 000
Total Assets	7 554 000	8 849 000	8 266 000	7 893 000
Total Equity	5 375 000	4 701 000	4 162 000	3 748 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 114 000	1 035 000	1 002 000	985 000
Expenditure	258 000	344 000	473 000	239 000
Operating Profit	855 000	690 000	529 000	747 000
Financial Income	9 000	1 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	9 000	1 000	3 000	2 000
Earnings Before Tax	864 000	692 000	532 000	749 000
Tax	190 000	153 000	117 000	166 000
Net Income	674 000	539 000	414 000	583 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 306 000	7 442 000	7 403 000	7 587 000
Total Current Assets	249 000	1 407 000	864 000	306 000
Total Assets	7 554 000	8 849 000	8 266 000	7 893 000
Total Retained Equity	5 225 000	4 551 000	4 012 000	3 598 000
Total Equity	5 375 000	4 701 000	4 162 000	3 748 000
Total Long-Term Debt	1 990 000	3 989 000	3 988 000	3 985 000
Total Current Debt	189 000	159 000	116 000	160 000
Total Equity and Debt	7 554 000	8 849 000	8 266 000	7 893 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 114 000	0	0	0
Other Income	0	1 035 000	1 002 000	985 000
Revenue	1 114 000	1 035 000	1 002 000	985 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	189 000	206 000	184 000	184 000
Impairment	0	0	0	0
Expenditure	258 000	344 000	473 000	239 000
Operating Profit	855 000	690 000	529 000	747 000
Financial Income	9 000	1 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	9 000	1 000	3 000	2 000
Dividends	0	0	0	0
Net Income	674 000	539 000	414 000	583 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 306 000	7 442 000	7 403 000	7 587 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 306 000	7 442 000	7 403 000	7 587 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 306 000	7 442 000	7 403 000	7 587 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	1 400 000	855 000	300 000
Total Current Assets	249 000	1 407 000	864 000	306 000
Total Assets	7 554 000	8 849 000	8 266 000	7 893 000
Total Equity	5 375 000	4 701 000	4 162 000	3 748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 990 000	3 989 000	3 988 000	3 985 000
Creditors	0	0	1 000	0
Unpaid Taxes	0	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	189 000	159 000	116 000	160 000
Total Equity and Debt	7 554 000	8 849 000	8 266 000	7 893 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,54 %	11,47 %	9,95 %	15,55 %
Debt-to-Equity Ratio	0,37	0,85	0,96	1,06
Operating Profit Margin	76,75 %	66,67 %	52,79 %	75,84 %
Current Ratio	1,32	8,85	7,45	1,91
Quick Ratio	1,32	8,85	7,45	1,91
Equity Ratio	0,71	0,53	0,5	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %