NORSIN INVEST AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

−15,65 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	140 000	135 000	131 000	122 000
Net Income	−327 000	−88 000	−63 000	−69 000
Total Assets	3 133 000	3 219 000	3 256 000	3 302 000
Total Equity	2 090 000	2 443 000	2 555 000	2 642 000

Income (NOK)	2022	2021	2020	2019
Revenue	140 000	135 000	131 000	122 000
Expenditure	241 000	224 000	193 000	190 000
Operating Profit	−100 000	−88 000	−62 000	−69 000
Financial Income	0	1 000	1 000	0
Financial Costs	228 000	0	1 000	0
Financial Balance	−228 000	1 000	0	0
Earnings Before Tax	−327 000	−88 000	−63 000	−69 000
Tax	0	0	0	0
Net Income	−327 000	−88 000	−63 000	−69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 090 000	3 166 000	3 192 000	3 227 000
Total Current Assets	43 000	53 000	64 000	76 000
Total Assets	3 133 000	3 219 000	3 256 000	3 302 000
Total Retained Equity	−1 480 000	−1 127 000	−1 015 000	−928 000
Total Equity	2 090 000	2 443 000	2 555 000	2 642 000
Total Long-Term Debt	1 043 000	776 000	701 000	660 000
Total Current Debt	0	0	0	0
Total Equity and Debt	3 133 000	3 219 000	3 256 000	3 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	0	0	0
Other Income	138 000	135 000	131 000	122 000
Revenue	140 000	135 000	131 000	122 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	76 000	69 000	59 000	63 000
Impairment	0	0	0	0
Expenditure	241 000	224 000	193 000	190 000
Operating Profit	−100 000	−88 000	−62 000	−69 000
Financial Income	0	1 000	1 000	0
Financial Costs	228 000	0	1 000	0
Financial Balance	−228 000	1 000	0	0
Dividends	25 000	25 000	25 000	0
Net Income	−327 000	−88 000	−63 000	−69 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 067 000	3 104 000	3 154 000	3 204 000
Machinery and Plant Facilities	0	16 000	19 000	23 000
Fixtures	24 000	46 000	19 000	0
Total Tangible Assets	3 090 000	3 166 000	3 192 000	3 227 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 090 000	3 166 000	3 192 000	3 227 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	64 000	75 000	86 000
Total Current Assets	43 000	53 000	64 000	76 000
Total Assets	3 133 000	3 219 000	3 256 000	3 302 000
Total Equity	2 090 000	2 443 000	2 555 000	2 642 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 043 000	776 000	701 000	660 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	25 000	25 000	25 000	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	3 133 000	3 219 000	3 256 000	3 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,65 %	−3,6 %	−2,47 %	−2,61 %
Debt-to-Equity Ratio	0,5	0,32	0,27	0,25
Operating Profit Margin	−71,43 %	−65,19 %	−47,33 %	−56,56 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,67	0,76	0,78	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %