NARVIK EIENDOM AS

8514 NARVIK

Finances

Return on Equity

3,6 %

Current Ratio

1,58

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 405 000	978 000	1 110 000	1 580 000
Net Income	360 000	7 363 000	1 163 000	363 000
Total Assets	21 561 000	29 760 000	30 162 000	33 875 000
Total Equity	10 013 000	9 653 000	9 478 000	11 763 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 405 000	978 000	1 110 000	1 580 000
Expenditure	4 665 000	5 476 000	3 480 000	5 468 000
Operating Profit	−2 260 000	−4 499 000	−2 369 000	−3 889 000
Financial Income	4 823 000	12 219 000	5 187 000	4 009 000
Financial Costs	922 000	1 206 000	1 100 000	1 437 000
Financial Balance	3 901 000	11 013 000	4 087 000	2 572 000
Earnings Before Tax	1 641 000	6 514 000	1 718 000	−1 317 000
Tax	1 280 000	−849 000	555 000	−1 679 000
Net Income	360 000	7 363 000	1 163 000	363 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 147 000	19 064 000	20 021 000	20 099 000
Total Current Assets	5 414 000	10 696 000	10 141 000	13 775 000
Total Assets	21 561 000	29 760 000	30 162 000	33 875 000
Total Retained Equity	6 105 000	5 745 000	8 278 000	10 563 000
Total Equity	10 013 000	9 653 000	9 478 000	11 763 000
Total Long-Term Debt	8 114 000	9 101 000	9 517 000	9 587 000
Total Current Debt	3 434 000	11 006 000	11 167 000	12 525 000
Total Equity and Debt	21 561 000	29 760 000	30 162 000	33 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 405 000	978 000	1 110 000	1 580 000
Revenue	2 405 000	978 000	1 110 000	1 580 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 221 000	2 747 000	1 686 000	3 299 000
Depreciation	233 000	263 000	253 000	255 000
Impairment	0	0	0	0
Expenditure	4 665 000	5 476 000	3 480 000	5 468 000
Operating Profit	−2 260 000	−4 499 000	−2 369 000	−3 889 000
Financial Income	4 823 000	12 219 000	5 187 000	4 009 000
Financial Costs	922 000	1 206 000	1 100 000	1 437 000
Financial Balance	3 901 000	11 013 000	4 087 000	2 572 000
Dividends	0	9 896 000	3 448 000	2 695 000
Net Income	360 000	7 363 000	1 163 000	363 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 280 000	1 124 000	1 679 000
Real Eastate	9 093 000	9 291 000	9 488 000	9 592 000
Machinery and Plant Facilities	0	1 302 000	644 000	519 000
Fixtures	86 000	121 000	142 000	81 000
Total Tangible Assets	9 179 000	10 714 000	10 273 000	10 192 000
Total Fiancial Fixed Assets	6 969 000	7 070 000	8 624 000	8 228 000
Total Fixed Assets	16 147 000	19 064 000	20 021 000	20 099 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	364 000	290 000	1 245 000	411 000
Total Current Assets	5 414 000	10 696 000	10 141 000	13 775 000
Total Assets	21 561 000	29 760 000	30 162 000	33 875 000
Total Equity	10 013 000	9 653 000	9 478 000	11 763 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 114 000	9 101 000	9 517 000	9 587 000
Creditors	441 000	100 000	482 000	262 000
Unpaid Taxes	171 000	70 000	116 000	139 000
Dividends	0	9 896 000	3 448 000	2 695 000
Other Current Debt	2 821 000	940 000	7 121 000	9 429 000
Total Current Debt	3 434 000	11 006 000	11 167 000	12 525 000
Total Equity and Debt	21 561 000	29 760 000	30 162 000	33 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,6 %	76,28 %	12,27 %	3,09 %
Debt-to-Equity Ratio	0,81	0,94	1	0,82
Operating Profit Margin	−93,97 %	−460,02 %	−213,42 %	−246,14 %
Current Ratio	1,58	0,97	0,91	1,1
Quick Ratio	1,58	0,97	0,91	1,1
Equity Ratio	0,46	0,32	0,31	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %