NSB NORDSALTEN BOLIGER AS

8590 KJØPSVIK

Finances

Share Ownership

Return on Equity

15,54 %

Current Ratio

0,46

Debt-to-Equity Ratio

8,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 945 000	5 714 000	5 659 000	5 517 000
Net Income	1 273 000	838 000	1 193 000	1 302 000
Total Assets	82 115 000	82 030 000	82 343 000	82 517 000
Total Equity	8 194 000	7 221 000	6 383 000	5 190 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 945 000	5 714 000	5 659 000	5 517 000
Expenditure	3 064 000	3 181 000	2 737 000	2 394 000
Operating Profit	2 881 000	2 534 000	2 922 000	3 124 000
Financial Income	20 000	25 000	24 000	21 000
Financial Costs	1 290 000	1 389 000	1 430 000	1 483 000
Financial Balance	−1 270 000	−1 364 000	−1 406 000	−1 462 000
Earnings Before Tax	1 611 000	1 170 000	1 516 000	1 661 000
Tax	338 000	331 000	323 000	360 000
Net Income	1 273 000	838 000	1 193 000	1 302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 448 000	81 485 000	81 961 000	81 998 000
Total Current Assets	667 000	545 000	381 000	519 000
Total Assets	82 115 000	82 030 000	82 343 000	82 517 000
Total Retained Equity	7 014 000	6 041 000	5 203 000	4 010 000
Total Equity	8 194 000	7 221 000	6 383 000	5 190 000
Total Long-Term Debt	72 478 000	73 681 000	74 837 000	75 965 000
Total Current Debt	1 443 000	1 128 000	1 123 000	1 362 000
Total Equity and Debt	82 115 000	82 030 000	82 343 000	82 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 945 000	5 714 000	5 659 000	5 517 000
Revenue	5 945 000	5 714 000	5 659 000	5 517 000
Cost of Goods Sold	0	0	0	0
Salary Costs	716 000	419 000	447 000	263 000
Depreciation	37 000	37 000	37 000	37 000
Impairment	0	0	0	0
Expenditure	3 064 000	3 181 000	2 737 000	2 394 000
Operating Profit	2 881 000	2 534 000	2 922 000	3 124 000
Financial Income	20 000	25 000	24 000	21 000
Financial Costs	1 290 000	1 389 000	1 430 000	1 483 000
Financial Balance	−1 270 000	−1 364 000	−1 406 000	−1 462 000
Dividends	300 000	0	0	0
Net Income	1 273 000	838 000	1 193 000	1 302 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	81 265 000	81 265 000	81 705 000	81 705 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	184 000	220 000	257 000	293 000
Total Tangible Assets	81 448 000	81 485 000	81 961 000	81 998 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 448 000	81 485 000	81 961 000	81 998 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	636 000	525 000	305 000	405 000
Total Current Assets	667 000	545 000	381 000	519 000
Total Assets	82 115 000	82 030 000	82 343 000	82 517 000
Total Equity	8 194 000	7 221 000	6 383 000	5 190 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	72 478 000	73 681 000	74 837 000	75 965 000
Creditors	68 000	56 000	83 000	262 000
Unpaid Taxes	49 000	37 000	34 000	51 000
Dividends	300 000	0	0	0
Other Current Debt	688 000	704 000	682 000	689 000
Total Current Debt	1 443 000	1 128 000	1 123 000	1 362 000
Total Equity and Debt	82 115 000	82 030 000	82 343 000	82 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,54 %	11,61 %	18,69 %	25,09 %
Debt-to-Equity Ratio	8,85	10,2	11,72	14,64
Operating Profit Margin	48,46 %	44,35 %	51,63 %	56,62 %
Current Ratio	0,46	0,48	0,34	0,38
Quick Ratio	0,46	0,48	0,34	0,38
Equity Ratio	0,1	0,09	0,08	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %