NORDRE BLIXRUD EIENDOM AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

54,27 %

Current Ratio

0,35

Debt-to-Equity Ratio

8,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 759 000	1 708 000	1 669 000	1 620 000
Net Income	654 000	576 000	551 000	525 000
Total Assets	12 095 000	12 233 000	12 603 000	13 283 000
Total Equity	1 205 000	1 172 000	1 124 000	1 060 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 759 000	1 708 000	1 669 000	1 620 000
Expenditure	540 000	578 000	547 000	509 000
Operating Profit	1 218 000	1 130 000	1 121 000	1 111 000
Financial Income	0	1 000	3 000	2 000
Financial Costs	381 000	392 000	418 000	439 000
Financial Balance	−381 000	−391 000	−415 000	−437 000
Earnings Before Tax	838 000	739 000	707 000	674 000
Tax	184 000	163 000	155 000	148 000
Net Income	654 000	576 000	551 000	525 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 780 000	12 037 000	12 294 000	12 551 000
Total Current Assets	315 000	196 000	309 000	732 000
Total Assets	12 095 000	12 233 000	12 603 000	13 283 000
Total Retained Equity	1 105 000	1 072 000	1 024 000	960 000
Total Equity	1 205 000	1 172 000	1 124 000	1 060 000
Total Long-Term Debt	9 977 000	10 264 000	10 737 000	11 441 000
Total Current Debt	912 000	797 000	743 000	783 000
Total Equity and Debt	12 095 000	12 233 000	12 603 000	13 283 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	71 000	55 000	39 000	0
Other Income	1 688 000	1 654 000	1 630 000	1 620 000
Revenue	1 759 000	1 708 000	1 669 000	1 620 000
Cost of Goods Sold	62 000	69 000	53 000	37 000
Salary Costs	0	0	0	0
Depreciation	257 000	257 000	257 000	282 000
Impairment	0	0	0	0
Expenditure	540 000	578 000	547 000	509 000
Operating Profit	1 218 000	1 130 000	1 121 000	1 111 000
Financial Income	0	1 000	3 000	2 000
Financial Costs	381 000	392 000	418 000	439 000
Financial Balance	−381 000	−391 000	−415 000	−437 000
Dividends	0	0	0	0
Net Income	654 000	576 000	551 000	525 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 780 000	12 037 000	12 294 000	12 551 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 780 000	12 037 000	12 294 000	12 551 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 780 000	12 037 000	12 294 000	12 551 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	239 000	112 000	244 000	679 000
Total Current Assets	315 000	196 000	309 000	732 000
Total Assets	12 095 000	12 233 000	12 603 000	13 283 000
Total Equity	1 205 000	1 172 000	1 124 000	1 060 000
Short-Term Group Debt	796 000	677 000	625 000	594 000
Total Long-Term Debt	9 977 000	10 264 000	10 737 000	11 441 000
Creditors	23 000	23 000	18 000	188 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	94 000	97 000	100 000	0
Total Current Debt	912 000	797 000	743 000	783 000
Total Equity and Debt	12 095 000	12 233 000	12 603 000	13 283 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,27 %	49,15 %	49,02 %	49,53 %
Debt-to-Equity Ratio	8,28	8,76	9,55	10,79
Operating Profit Margin	69,24 %	66,16 %	67,17 %	68,58 %
Current Ratio	0,35	0,25	0,42	0,93
Quick Ratio	0,35	0,25	0,42	0,93
Equity Ratio	0,1	0,1	0,09	0,08
Gross Profit Margin	96,48 %	95,96 %	96,82 %	97,72 %