NORDISK EIENDOMSVEKST AS

1169 OSLO

Finances

Share Ownership

Return on Equity

92,74 %

Current Ratio

1,41

Debt-to-Equity Ratio

1,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	282 000	2 348 000	1 187 000	88 000
Net Income	32 413 000	1 328 000	651 000	−271 000
Total Assets	98 179 000	3 493 000	4 603 000	6 189 000
Total Equity	34 952 000	2 539 000	1 211 000	497 000

Income (NOK)	2022	2021	2020	2019
Revenue	282 000	2 348 000	1 187 000	88 000
Expenditure	560 000	332 000	241 000	285 000
Operating Profit	−278 000	2 016 000	946 000	−197 000
Financial Income	34 676 000	0	2 000	6 000
Financial Costs	2 326 000	314 000	113 000	156 000
Financial Balance	32 350 000	−314 000	−111 000	−150 000
Earnings Before Tax	32 072 000	1 703 000	835 000	−348 000
Tax	−341 000	375 000	184 000	−76 000
Net Income	32 413 000	1 328 000	651 000	−271 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 951 000	0	3 724 000	5 697 000
Total Current Assets	2 228 000	3 493 000	879 000	492 000
Total Assets	98 179 000	3 493 000	4 603 000	6 189 000
Total Retained Equity	33 038 000	625 000	−703 000	−1 354 000
Total Equity	34 952 000	2 539 000	1 211 000	497 000
Total Long-Term Debt	61 647 000	829 000	3 377 000	4 067 000
Total Current Debt	1 580 000	126 000	15 000	1 626 000
Total Equity and Debt	98 179 000	3 493 000	4 603 000	6 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	206 000	2 338 000	1 132 000	0
Other Income	76 000	10 000	55 000	88 000
Revenue	282 000	2 348 000	1 187 000	88 000
Cost of Goods Sold	76 000	1 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	96 000	162 000
Impairment	0	0	0	0
Expenditure	560 000	332 000	241 000	285 000
Operating Profit	−278 000	2 016 000	946 000	−197 000
Financial Income	34 676 000	0	2 000	6 000
Financial Costs	2 326 000	314 000	113 000	156 000
Financial Balance	32 350 000	−314 000	−111 000	−150 000
Dividends	0	0	0	0
Net Income	32 413 000	1 328 000	651 000	−271 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	3 724 000	5 694 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	4 000
Total Tangible Assets	0	0	3 724 000	5 697 000
Total Fiancial Fixed Assets	95 951 000	0	0	0
Total Fixed Assets	95 951 000	0	3 724 000	5 697 000
Stock	0	473 000	0	0
Total Investments	0	0	0	0
Cash, Bank	2 216 000	2 973 000	766 000	54 000
Total Current Assets	2 228 000	3 493 000	879 000	492 000
Total Assets	98 179 000	3 493 000	4 603 000	6 189 000
Total Equity	34 952 000	2 539 000	1 211 000	497 000
Short-Term Group Debt	0	0	0	1 600 000
Total Long-Term Debt	61 647 000	829 000	3 377 000	4 067 000
Creditors	1 112 000	100 000	2 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	468 000	0	13 000	21 000
Total Current Debt	1 580 000	126 000	15 000	1 626 000
Total Equity and Debt	98 179 000	3 493 000	4 603 000	6 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,74 %	52,3 %	53,76 %	−54,53 %
Debt-to-Equity Ratio	1,76	0,33	2,79	8,18
Operating Profit Margin	−98,58 %	85,86 %	79,7 %	−223,86 %
Current Ratio	1,41	27,72	58,6	0,3
Quick Ratio	1,41	−10,07	58,6	0,3
Equity Ratio	0,36	0,73	0,26	0,08
Gross Profit Margin	73,05 %	99,96 %	100 %	100 %