NATION EIENDOM AS

6003 ÅLESUND

Finances

Return on Equity

−28,03 %

Current Ratio

2,84

Debt-to-Equity Ratio

0,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 725 000	21 705 000	2 600 000	11 759 000
Net Income	−641 000	1 251 000	−303 000	1 722 000
Total Assets	4 552 000	8 675 000	8 337 000	7 595 000
Total Equity	2 287 000	2 927 000	3 084 000	3 388 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 725 000	21 705 000	2 600 000	11 759 000
Expenditure	7 480 000	19 994 000	2 896 000	9 455 000
Operating Profit	−755 000	1 712 000	−297 000	2 304 000
Financial Income	0	0	1 000	1 000
Financial Costs	67 000	108 000	90 000	96 000
Financial Balance	−67 000	−108 000	−89 000	−95 000
Earnings Before Tax	−821 000	1 604 000	−386 000	2 208 000
Tax	−181 000	353 000	−82 000	486 000
Net Income	−641 000	1 251 000	−303 000	1 722 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 836 000	1 690 000	1 610 000	30 000
Total Current Assets	2 715 000	6 985 000	6 727 000	7 565 000
Total Assets	4 552 000	8 675 000	8 337 000	7 595 000
Total Retained Equity	2 197 000	2 837 000	2 984 000	3 288 000
Total Equity	2 287 000	2 927 000	3 084 000	3 388 000
Total Long-Term Debt	1 310 000	1 353 000	1 384 000	1 700 000
Total Current Debt	955 000	4 395 000	3 869 000	2 507 000
Total Equity and Debt	4 552 000	8 675 000	8 337 000	7 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 594 000	21 570 000	2 600 000	11 759 000
Other Income	132 000	135 000	0	0
Revenue	6 725 000	21 705 000	2 600 000	11 759 000
Cost of Goods Sold	7 101 000	19 606 000	2 477 000	9 215 000
Salary Costs	0	58 000	83 000	0
Depreciation	62 000	32 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	7 480 000	19 994 000	2 896 000	9 455 000
Operating Profit	−755 000	1 712 000	−297 000	2 304 000
Financial Income	0	0	1 000	1 000
Financial Costs	67 000	108 000	90 000	96 000
Financial Balance	−67 000	−108 000	−89 000	−95 000
Dividends	0	1 100 000	0	1 500 000
Net Income	−641 000	1 251 000	−303 000	1 722 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	202 000	21 000	18 000	17 000
Real Eastate	1 507 000	1 560 000	1 589 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	3 000	12 000
Total Tangible Assets	1 525 000	1 560 000	1 592 000	12 000
Total Fiancial Fixed Assets	109 000	109 000	0	0
Total Fixed Assets	1 836 000	1 690 000	1 610 000	30 000
Stock	1 641 000	2 823 000	5 697 000	4 427 000
Total Investments	0	0	0	0
Cash, Bank	370 000	3 563 000	948 000	1 208 000
Total Current Assets	2 715 000	6 985 000	6 727 000	7 565 000
Total Assets	4 552 000	8 675 000	8 337 000	7 595 000
Total Equity	2 287 000	2 927 000	3 084 000	3 388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 310 000	1 353 000	1 384 000	1 700 000
Creditors	29 000	653 000	203 000	592 000
Unpaid Taxes	0	0	39 000	0
Dividends	0	1 100 000	0	1 500 000
Other Current Debt	6 000	6 000	9 000	0
Total Current Debt	955 000	4 395 000	3 869 000	2 507 000
Total Equity and Debt	4 552 000	8 675 000	8 337 000	7 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,03 %	42,74 %	−9,82 %	50,83 %
Debt-to-Equity Ratio	0,57	0,46	0,45	0,5
Operating Profit Margin	−11,23 %	7,89 %	−11,42 %	19,59 %
Current Ratio	2,84	1,59	1,74	3,02
Quick Ratio	−3,96	4,44	−3,68	−3,94
Equity Ratio	0,5	0,34	0,37	0,45
Gross Profit Margin	−5,59 %	9,67 %	4,73 %	21,63 %