NORDISKE EIENDOMMER AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

5,85 %

Current Ratio

0,72

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 992 000	8 275 000	5 893 000	3 428 000
Net Income	1 492 000	5 349 000	2 433 000	1 569 000
Total Assets	43 880 000	41 230 000	43 291 000	43 246 000
Total Equity	25 491 000	22 207 000	17 858 000	12 920 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 992 000	8 275 000	5 893 000	3 428 000
Expenditure	5 373 000	1 458 000	2 187 000	1 244 000
Operating Profit	619 000	6 817 000	3 706 000	2 183 000
Financial Income	517 000	569 000	607 000	314 000
Financial Costs	405 000	527 000	684 000	863 000
Financial Balance	112 000	42 000	−77 000	−549 000
Earnings Before Tax	732 000	6 859 000	3 629 000	1 634 000
Tax	−760 000	1 509 000	1 196 000	65 000
Net Income	1 492 000	5 349 000	2 433 000	1 569 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 388 000	39 984 000	39 534 000	38 086 000
Total Current Assets	3 492 000	1 247 000	3 757 000	5 160 000
Total Assets	43 880 000	41 230 000	43 291 000	43 246 000
Total Retained Equity	−6 441 000	−9 724 000	−14 073 000	−19 011 000
Total Equity	25 491 000	22 207 000	17 858 000	12 920 000
Total Long-Term Debt	13 542 000	10 864 000	15 270 000	20 316 000
Total Current Debt	4 847 000	8 159 000	10 162 000	10 011 000
Total Equity and Debt	43 880 000	41 230 000	43 291 000	43 246 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 992 000	8 275 000	5 893 000	3 428 000
Revenue	5 992 000	8 275 000	5 893 000	3 428 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 373 000	1 458 000	2 187 000	1 244 000
Operating Profit	619 000	6 817 000	3 706 000	2 183 000
Financial Income	517 000	569 000	607 000	314 000
Financial Costs	405 000	527 000	684 000	863 000
Financial Balance	112 000	42 000	−77 000	−549 000
Dividends	0	0	0	0
Net Income	1 492 000	5 349 000	2 433 000	1 569 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 748 000	30 748 000	30 748 000	30 133 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 748 000	30 748 000	30 748 000	30 133 000
Total Fiancial Fixed Assets	9 641 000	9 236 000	8 787 000	7 953 000
Total Fixed Assets	40 388 000	39 984 000	39 534 000	38 086 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	327 000	266 000	119 000	47 000
Total Current Assets	3 492 000	1 247 000	3 757 000	5 160 000
Total Assets	43 880 000	41 230 000	43 291 000	43 246 000
Total Equity	25 491 000	22 207 000	17 858 000	12 920 000
Short-Term Group Debt	0	0	4 201 000	4 230 000
Total Long-Term Debt	13 542 000	10 864 000	15 270 000	20 316 000
Creditors	1 303 000	2 760 000	121 000	122 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 544 000	3 544 000	4 329 000	4 654 000
Total Current Debt	4 847 000	8 159 000	10 162 000	10 011 000
Total Equity and Debt	43 880 000	41 230 000	43 291 000	43 246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,85 %	24,09 %	13,62 %	12,14 %
Debt-to-Equity Ratio	0,53	0,49	0,86	1,57
Operating Profit Margin	10,33 %	82,38 %	62,89 %	63,68 %
Current Ratio	0,72	0,15	0,37	0,52
Quick Ratio	0,72	0,15	0,37	0,52
Equity Ratio	0,58	0,54	0,41	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %