F NORDBØ EIENDOM AS

4624 KRISTIANSAND S

Finances

Return on Equity

1,57 %

Current Ratio

3,68

Debt-to-Equity Ratio

5,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 073 000	981 000	922 000	1 286 000
Net Income	18 000	357 000	14 000	−1 626 000
Total Assets	8 064 000	7 785 000	8 020 000	18 111 000
Total Equity	1 148 000	1 129 000	773 000	758 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 073 000	981 000	922 000	1 286 000
Expenditure	920 000	397 000	498 000	1 099 000
Operating Profit	153 000	584 000	424 000	187 000
Financial Income	0	0	0	0
Financial Costs	130 000	126 000	405 000	1 765 000
Financial Balance	−130 000	−126 000	−405 000	−1 765 000
Earnings Before Tax	24 000	457 000	19 000	−1 578 000
Tax	5 000	101 000	5 000	47 000
Net Income	18 000	357 000	14 000	−1 626 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 441 000	7 599 000	7 794 000	17 937 000
Total Current Assets	622 000	186 000	225 000	174 000
Total Assets	8 064 000	7 785 000	8 020 000	18 111 000
Total Retained Equity	1 048 000	1 029 000	673 000	658 000
Total Equity	1 148 000	1 129 000	773 000	758 000
Total Long-Term Debt	6 747 000	6 615 000	7 204 000	17 310 000
Total Current Debt	169 000	40 000	43 000	43 000
Total Equity and Debt	8 064 000	7 785 000	8 020 000	18 111 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 073 000	981 000	922 000	1 286 000
Revenue	1 073 000	981 000	922 000	1 286 000
Cost of Goods Sold	0	0	0	0
Salary Costs	251 000	0	0	0
Depreciation	208 000	219 000	228 000	237 000
Impairment	0	0	0	0
Expenditure	920 000	397 000	498 000	1 099 000
Operating Profit	153 000	584 000	424 000	187 000
Financial Income	0	0	0	0
Financial Costs	130 000	126 000	405 000	1 765 000
Financial Balance	−130 000	−126 000	−405 000	−1 765 000
Dividends	0	0	0	0
Net Income	18 000	357 000	14 000	−1 626 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	51 000	56 000
Real Eastate	6 066 000	6 264 000	6 470 000	6 685 000
Machinery and Plant Facilities	0	10 000	22 000	35 000
Fixtures	0	0	0	0
Total Tangible Assets	6 066 000	6 273 000	6 492 000	6 720 000
Total Fiancial Fixed Assets	1 376 000	1 326 000	1 251 000	11 161 000
Total Fixed Assets	7 441 000	7 599 000	7 794 000	17 937 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	539 000	180 000	220 000	13 000
Total Current Assets	622 000	186 000	225 000	174 000
Total Assets	8 064 000	7 785 000	8 020 000	18 111 000
Total Equity	1 148 000	1 129 000	773 000	758 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 747 000	6 615 000	7 204 000	17 310 000
Creditors	0	0	4 000	2 000
Unpaid Taxes	128 000	28 000	40 000	40 000
Dividends	0	0	0	0
Other Current Debt	20 000	0	0	0
Total Current Debt	169 000	40 000	43 000	43 000
Total Equity and Debt	8 064 000	7 785 000	8 020 000	18 111 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,57 %	31,62 %	1,81 %	−214,51 %
Debt-to-Equity Ratio	5,88	5,86	9,32	22,84
Operating Profit Margin	14,26 %	59,53 %	45,99 %	14,54 %
Current Ratio	3,68	4,65	5,23	4,05
Quick Ratio	3,68	4,65	5,23	4,05
Equity Ratio	0,14	0,15	0,1	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %