B & S NORDBY EIENDOM AS

2636 ØYER

Finances

Share Ownership

Return on Equity

2,53 %

Current Ratio

4,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	450 000	406 000	384 000	544 000
Net Income	82 000	102 000	152 000	293 000
Total Assets	3 689 000	3 710 000	3 732 000	3 984 000
Total Equity	3 242 000	3 160 000	3 558 000	3 866 000

Income (NOK)	2022	2021	2020	2019
Revenue	450 000	406 000	384 000	544 000
Expenditure	370 000	307 000	207 000	187 000
Operating Profit	80 000	99 000	177 000	357 000
Financial Income	26 000	32 000	17 000	18 000
Financial Costs	0	0	0	0
Financial Balance	26 000	32 000	17 000	18 000
Earnings Before Tax	105 000	130 000	194 000	375 000
Tax	23 000	29 000	43 000	83 000
Net Income	82 000	102 000	152 000	293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 825 000	2 156 000	2 196 000	1 750 000
Total Current Assets	1 864 000	1 555 000	1 536 000	2 234 000
Total Assets	3 689 000	3 710 000	3 732 000	3 984 000
Total Retained Equity	2 876 000	2 794 000	3 193 000	3 501 000
Total Equity	3 242 000	3 160 000	3 558 000	3 866 000
Total Long-Term Debt	0	0	9 000	39 000
Total Current Debt	447 000	551 000	165 000	78 000
Total Equity and Debt	3 689 000	3 710 000	3 732 000	3 984 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	450 000	406 000	384 000	544 000
Revenue	450 000	406 000	384 000	544 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	261 000	221 000	189 000	158 000
Impairment	0	0	0	0
Expenditure	370 000	307 000	207 000	187 000
Operating Profit	80 000	99 000	177 000	357 000
Financial Income	26 000	32 000	17 000	18 000
Financial Costs	0	0	0	0
Financial Balance	26 000	32 000	17 000	18 000
Dividends	0	500 000	460 000	0
Net Income	82 000	102 000	152 000	293 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	53 000	14 000	0	0
Real Eastate	665 000	692 000	806 000	920 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	356 000	502 000	256 000	331 000
Total Tangible Assets	1 022 000	1 193 000	1 062 000	1 251 000
Total Fiancial Fixed Assets	750 000	949 000	1 134 000	499 000
Total Fixed Assets	1 825 000	2 156 000	2 196 000	1 750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 460 000	1 491 000	1 246 000	1 943 000
Total Current Assets	1 864 000	1 555 000	1 536 000	2 234 000
Total Assets	3 689 000	3 710 000	3 732 000	3 984 000
Total Equity	3 242 000	3 160 000	3 558 000	3 866 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	9 000	39 000
Creditors	111 000	0	0	0
Unpaid Taxes	74 000	0	92 000	7 000
Dividends	0	500 000	460 000	0
Other Current Debt	200 000	500 000	0	0
Total Current Debt	447 000	551 000	165 000	78 000
Total Equity and Debt	3 689 000	3 710 000	3 732 000	3 984 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,53 %	3,23 %	4,27 %	7,58 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	17,78 %	24,38 %	46,09 %	65,63 %
Current Ratio	4,17	2,82	9,31	28,64
Quick Ratio	4,17	2,82	9,31	28,64
Equity Ratio	0,88	0,85	0,95	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %