NORSENGA EIENDOM AS

2211 KONGSVINGER

Finances

Share Ownership

Return on Equity

16,26 %

Current Ratio

0,56

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 968 000	2 818 000	1 973 000	2 019 000
Net Income	1 007 000	988 000	−90 000	269 000
Total Assets	28 023 000	26 508 000	25 890 000	23 194 000
Total Equity	6 193 000	5 216 000	4 797 000	4 587 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 968 000	2 818 000	1 973 000	2 019 000
Expenditure	888 000	879 000	1 447 000	1 004 000
Operating Profit	2 081 000	1 938 000	526 000	1 016 000
Financial Income	45 000	4 000	4 000	48 000
Financial Costs	835 000	675 000	646 000	719 000
Financial Balance	−790 000	−671 000	−642 000	−671 000
Earnings Before Tax	1 291 000	1 267 000	−115 000	344 000
Tax	284 000	279 000	−25 000	76 000
Net Income	1 007 000	988 000	−90 000	269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 358 000	22 756 000	22 858 000	21 919 000
Total Current Assets	665 000	3 752 000	3 032 000	1 274 000
Total Assets	28 023 000	26 508 000	25 890 000	23 194 000
Total Retained Equity	5 734 000	4 758 000	4 338 000	4 428 000
Total Equity	6 193 000	5 216 000	4 797 000	4 587 000
Total Long-Term Debt	20 652 000	20 169 000	20 392 000	18 090 000
Total Current Debt	1 178 000	1 123 000	701 000	517 000
Total Equity and Debt	28 023 000	26 508 000	25 890 000	23 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 680 000	2 595 000	1 973 000	2 019 000
Other Income	288 000	223 000	0	0
Revenue	2 968 000	2 818 000	1 973 000	2 019 000
Cost of Goods Sold	243 000	0	0	0
Salary Costs	0	0	115 000	0
Depreciation	540 000	532 000	632 000	625 000
Impairment	0	0	0	0
Expenditure	888 000	879 000	1 447 000	1 004 000
Operating Profit	2 081 000	1 938 000	526 000	1 016 000
Financial Income	45 000	4 000	4 000	48 000
Financial Costs	835 000	675 000	646 000	719 000
Financial Balance	−790 000	−671 000	−642 000	−671 000
Dividends	0	500 000	0	0
Net Income	1 007 000	988 000	−90 000	269 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 297 000	22 682 000	22 772 000	21 919 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	61 000	73 000	86 000	0
Total Tangible Assets	27 358 000	22 756 000	22 858 000	21 919 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 358 000	22 756 000	22 858 000	21 919 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	545 000	3 496 000	2 408 000	103 000
Total Current Assets	665 000	3 752 000	3 032 000	1 274 000
Total Assets	28 023 000	26 508 000	25 890 000	23 194 000
Total Equity	6 193 000	5 216 000	4 797 000	4 587 000
Short-Term Group Debt	627 000	88 000	0	0
Total Long-Term Debt	20 652 000	20 169 000	20 392 000	18 090 000
Creditors	75 000	46 000	469 000	79 000
Unpaid Taxes	35 000	94 000	16 000	63 000
Dividends	0	500 000	0	0
Other Current Debt	232 000	208 000	217 000	341 000
Total Current Debt	1 178 000	1 123 000	701 000	517 000
Total Equity and Debt	28 023 000	26 508 000	25 890 000	23 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,26 %	18,94 %	−1,88 %	5,86 %
Debt-to-Equity Ratio	3,33	3,87	4,25	3,94
Operating Profit Margin	70,11 %	68,77 %	26,66 %	50,32 %
Current Ratio	0,56	3,34	4,33	2,46
Quick Ratio	0,56	3,34	4,33	2,46
Equity Ratio	0,22	0,2	0,19	0,2
Gross Profit Margin	91,81 %	100 %	100 %	100 %