NEDREVÅG EIGEDOM AS

5780 KINSARVIK

Finances

Share Ownership

Return on Equity

18,41 %

Current Ratio

0,5

Debt-to-Equity Ratio

6,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 221 000	1 166 000	1 163 000	1 135 000
Net Income	320 000	272 000	205 000	191 000
Total Assets	13 669 000	13 949 000	13 856 000	14 014 000
Total Equity	1 738 000	1 418 000	1 147 000	942 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 221 000	1 166 000	1 163 000	1 135 000
Expenditure	527 000	559 000	527 000	481 000
Operating Profit	694 000	607 000	636 000	654 000
Financial Income	2 000	8 000	9 000	0
Financial Costs	285 000	267 000	383 000	410 000
Financial Balance	−283 000	−259 000	−374 000	−410 000
Earnings Before Tax	410 000	348 000	263 000	244 000
Tax	90 000	77 000	58 000	54 000
Net Income	320 000	272 000	205 000	191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 416 000	13 438 000	13 649 000	13 843 000
Total Current Assets	253 000	510 000	207 000	170 000
Total Assets	13 669 000	13 949 000	13 856 000	14 014 000
Total Retained Equity	1 343 000	1 023 000	752 000	547 000
Total Equity	1 738 000	1 418 000	1 147 000	942 000
Total Long-Term Debt	11 421 000	11 978 000	12 344 000	12 685 000
Total Current Debt	509 000	553 000	366 000	386 000
Total Equity and Debt	13 669 000	13 949 000	13 856 000	14 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 221 000	1 166 000	1 163 000	1 135 000
Other Income	0	0	0	0
Revenue	1 221 000	1 166 000	1 163 000	1 135 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	262 000	267 000	267 000	267 000
Impairment	0	0	0	0
Expenditure	527 000	559 000	527 000	481 000
Operating Profit	694 000	607 000	636 000	654 000
Financial Income	2 000	8 000	9 000	0
Financial Costs	285 000	267 000	383 000	410 000
Financial Balance	−283 000	−259 000	−374 000	−410 000
Dividends	0	0	0	0
Net Income	320 000	272 000	205 000	191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	105 000	78 000	51 000	26 000
Real Eastate	13 123 000	13 203 000	13 465 000	13 727 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	5 000	10 000
Total Tangible Assets	13 123 000	13 203 000	13 470 000	13 737 000
Total Fiancial Fixed Assets	188 000	158 000	128 000	80 000
Total Fixed Assets	13 416 000	13 438 000	13 649 000	13 843 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	217 000	480 000	96 000	138 000
Total Current Assets	253 000	510 000	207 000	170 000
Total Assets	13 669 000	13 949 000	13 856 000	14 014 000
Total Equity	1 738 000	1 418 000	1 147 000	942 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 421 000	11 978 000	12 344 000	12 685 000
Creditors	70 000	26 000	4 000	29 000
Unpaid Taxes	89 000	124 000	131 000	131 000
Dividends	0	0	0	0
Other Current Debt	233 000	300 000	148 000	153 000
Total Current Debt	509 000	553 000	366 000	386 000
Total Equity and Debt	13 669 000	13 949 000	13 856 000	14 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,41 %	19,18 %	17,87 %	20,28 %
Debt-to-Equity Ratio	6,57	8,45	10,76	13,47
Operating Profit Margin	56,84 %	52,06 %	54,69 %	57,62 %
Current Ratio	0,5	0,92	0,57	0,44
Quick Ratio	0,5	0,92	0,57	0,44
Equity Ratio	0,13	0,1	0,08	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %