NORDVARANGER EIENDOM AS

9800 VADSØ

Finances

Share Ownership

Return on Equity

−12,89 %

Current Ratio

4,59

Debt-to-Equity Ratio

16,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 094 000	1 021 000	1 039 000	1 054 000
Net Income	−25 000	89 000	−281 000	−194 000
Total Assets	3 435 000	3 572 000	3 669 000	4 016 000
Total Equity	194 000	220 000	130 000	−434 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 094 000	1 021 000	1 039 000	1 054 000
Expenditure	936 000	756 000	810 000	1 019 000
Operating Profit	158 000	265 000	228 000	36 000
Financial Income	0	0	0	0
Financial Costs	190 000	151 000	199 000	230 000
Financial Balance	−190 000	−151 000	−199 000	−230 000
Earnings Before Tax	−32 000	114 000	29 000	−194 000
Tax	−7 000	25 000	310 000	0
Net Income	−25 000	89 000	−281 000	−194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 114 000	3 304 000	3 512 000	3 918 000
Total Current Assets	321 000	268 000	156 000	98 000
Total Assets	3 435 000	3 572 000	3 669 000	4 016 000
Total Retained Equity	−1 623 000	−1 597 000	−1 687 000	−2 251 000
Total Equity	194 000	220 000	130 000	−434 000
Total Long-Term Debt	3 170 000	3 349 000	3 496 000	4 219 000
Total Current Debt	70 000	4 000	43 000	231 000
Total Equity and Debt	3 435 000	3 572 000	3 669 000	4 016 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 094 000	1 021 000	1 039 000	1 054 000
Revenue	1 094 000	1 021 000	1 039 000	1 054 000
Cost of Goods Sold	24 000	26 000	11 000	21 000
Salary Costs	3 000	0	0	0
Depreciation	209 000	208 000	406 000	416 000
Impairment	0	0	0	0
Expenditure	936 000	756 000	810 000	1 019 000
Operating Profit	158 000	265 000	228 000	36 000
Financial Income	0	0	0	0
Financial Costs	190 000	151 000	199 000	230 000
Financial Balance	−190 000	−151 000	−199 000	−230 000
Dividends	0	0	0	0
Net Income	−25 000	89 000	−281 000	−194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 097 000	3 304 000	3 512 000	3 918 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	3 114 000	3 304 000	3 512 000	3 918 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 114 000	3 304 000	3 512 000	3 918 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	246 000	194 000	121 000	65 000
Total Current Assets	321 000	268 000	156 000	98 000
Total Assets	3 435 000	3 572 000	3 669 000	4 016 000
Total Equity	194 000	220 000	130 000	−434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 170 000	3 349 000	3 496 000	4 219 000
Creditors	63 000	−10 000	22 000	199 000
Unpaid Taxes	7 000	14 000	20 000	32 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	70 000	4 000	43 000	231 000
Total Equity and Debt	3 435 000	3 572 000	3 669 000	4 016 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,89 %	40,45 %	−216,15 %	44,7 %
Debt-to-Equity Ratio	16,34	15,22	26,89	−9,72
Operating Profit Margin	14,44 %	25,95 %	21,94 %	3,42 %
Current Ratio	4,59	67	3,63	0,42
Quick Ratio	4,59	67	3,63	0,42
Equity Ratio	0,06	0,06	0,04	−0,11
Gross Profit Margin	97,81 %	97,45 %	98,94 %	98,01 %