NORDBYEN EIENDOM BRØNNØYSUND AS

8904 BRØNNØYSUND

Finances

Share Ownership

Return on Equity

46,29 %

Current Ratio

0,26

Debt-to-Equity Ratio

2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 467 000	1 147 000	899 000	1 068 000
Net Income	486 000	69 000	227 000	368 000
Total Assets	4 015 000	4 425 000	1 312 000	1 499 000
Total Equity	1 050 000	1 010 000	941 000	955 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 467 000	1 147 000	899 000	1 068 000
Expenditure	841 000	1 058 000	609 000	601 000
Operating Profit	626 000	90 000	289 000	467 000
Financial Income	0	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	5 000
Earnings Before Tax	626 000	90 000	292 000	472 000
Tax	141 000	21 000	65 000	104 000
Net Income	486 000	69 000	227 000	368 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 846 000	4 132 000	1 171 000	1 309 000
Total Current Assets	169 000	293 000	140 000	189 000
Total Assets	4 015 000	4 425 000	1 312 000	1 499 000
Total Retained Equity	950 000	819 000	750 000	764 000
Total Equity	1 050 000	1 010 000	941 000	955 000
Total Long-Term Debt	2 328 000	3 300 000	0	0
Total Current Debt	638 000	115 000	370 000	543 000
Total Equity and Debt	4 015 000	4 425 000	1 312 000	1 499 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 467 000	1 147 000	899 000	1 068 000
Revenue	1 467 000	1 147 000	899 000	1 068 000
Cost of Goods Sold	30 000	60 000	60 000	0
Salary Costs	13 000	7 000	0	0
Depreciation	324 000	249 000	141 000	141 000
Impairment	0	0	0	0
Expenditure	841 000	1 058 000	609 000	601 000
Operating Profit	626 000	90 000	289 000	467 000
Financial Income	0	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	5 000
Dividends	0	0	0	0
Net Income	486 000	69 000	227 000	368 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	441 000	455 000	476 000	473 000
Real Eastate	3 358 000	3 615 000	695 000	836 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	48 000	62 000	0	0
Total Tangible Assets	3 406 000	3 677 000	695 000	836 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 846 000	4 132 000	1 171 000	1 309 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	71 000	127 000	184 000
Total Current Assets	169 000	293 000	140 000	189 000
Total Assets	4 015 000	4 425 000	1 312 000	1 499 000
Total Equity	1 050 000	1 010 000	941 000	955 000
Short-Term Group Debt	572 000	0	309 000	475 000
Total Long-Term Debt	2 328 000	3 300 000	0	0
Creditors	11 000	57 000	38 000	52 000
Unpaid Taxes	48 000	0	24 000	17 000
Dividends	0	0	0	0
Other Current Debt	7 000	57 000	0	0
Total Current Debt	638 000	115 000	370 000	543 000
Total Equity and Debt	4 015 000	4 425 000	1 312 000	1 499 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,29 %	6,83 %	24,12 %	38,53 %
Debt-to-Equity Ratio	2,22	3,27	0	0
Operating Profit Margin	42,67 %	7,85 %	32,15 %	43,73 %
Current Ratio	0,26	2,55	0,38	0,35
Quick Ratio	0,26	2,55	0,38	0,35
Equity Ratio	0,26	0,23	0,72	0,64
Gross Profit Margin	97,96 %	94,77 %	93,33 %	100 %