NORDBYEN EIENDOM AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

−100,5 %

Current Ratio

0,06

Debt-to-Equity Ratio

9,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	523 000	899 000	1 201 000	1 798 000
Net Income	−599 000	−1 267 000	59 000	406 000
Total Assets	9 140 000	9 701 000	11 441 000	11 946 000
Total Equity	596 000	1 195 000	2 830 000	2 771 000

Income (NOK)	2022	2021	2020	2019
Revenue	523 000	899 000	1 201 000	1 798 000
Expenditure	996 000	2 371 000	920 000	1 021 000
Operating Profit	−473 000	−1 472 000	282 000	777 000
Financial Income	0	0	0	0
Financial Costs	295 000	153 000	207 000	256 000
Financial Balance	−295 000	−153 000	−207 000	−256 000
Earnings Before Tax	−768 000	−1 625 000	75 000	520 000
Tax	−169 000	−357 000	17 000	114 000
Net Income	−599 000	−1 267 000	59 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 965 000	9 303 000	11 201 000	11 704 000
Total Current Assets	175 000	398 000	239 000	242 000
Total Assets	9 140 000	9 701 000	11 441 000	11 946 000
Total Retained Equity	496 000	1 095 000	2 730 000	2 671 000
Total Equity	596 000	1 195 000	2 830 000	2 771 000
Total Long-Term Debt	5 608 000	6 343 000	8 379 000	8 824 000
Total Current Debt	2 936 000	2 163 000	232 000	351 000
Total Equity and Debt	9 140 000	9 701 000	11 441 000	11 946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	523 000	899 000	1 201 000	1 798 000
Revenue	523 000	899 000	1 201 000	1 798 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	16 000	21 000	0
Depreciation	338 000	1 898 000	474 000	476 000
Impairment	0	0	0	0
Expenditure	996 000	2 371 000	920 000	1 021 000
Operating Profit	−473 000	−1 472 000	282 000	777 000
Financial Income	0	0	0	0
Financial Costs	295 000	153 000	207 000	256 000
Financial Balance	−295 000	−153 000	−207 000	−256 000
Dividends	0	0	0	0
Net Income	−599 000	−1 267 000	59 000	406 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	1 560 000	1 684 000
Total Intangible Assets	0	0	1 560 000	1 684 000
Real Eastate	8 965 000	9 303 000	9 641 000	9 979 000
Machinery and Plant Facilities	0	0	0	14 000
Fixtures	0	0	0	27 000
Total Tangible Assets	8 965 000	9 303 000	9 641 000	10 020 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 965 000	9 303 000	11 201 000	11 704 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	297 000	108 000	22 000
Total Current Assets	175 000	398 000	239 000	242 000
Total Assets	9 140 000	9 701 000	11 441 000	11 946 000
Total Equity	596 000	1 195 000	2 830 000	2 771 000
Short-Term Group Debt	2 767 000	2 072 000	0	0
Total Long-Term Debt	5 608 000	6 343 000	8 379 000	8 824 000
Creditors	102 000	64 000	8 000	2 000
Unpaid Taxes	−9 000	6 000	27 000	36 000
Dividends	0	0	0	0
Other Current Debt	77 000	20 000	24 000	32 000
Total Current Debt	2 936 000	2 163 000	232 000	351 000
Total Equity and Debt	9 140 000	9 701 000	11 441 000	11 946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−100,5 %	−106,03 %	2,08 %	14,65 %
Debt-to-Equity Ratio	9,41	5,31	2,96	3,18
Operating Profit Margin	−90,44 %	−163,74 %	23,48 %	43,21 %
Current Ratio	0,06	0,18	1,03	0,69
Quick Ratio	0,06	0,18	1,03	0,69
Equity Ratio	0,07	0,12	0,25	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %