NAMSOS BIL EIENDOM AS

7820 SPILLUM

Finances

Share Ownership

Return on Equity

11,41 %

Current Ratio

11,04

Debt-to-Equity Ratio

3,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 078 000	1 040 000	1 040 000	772 000
Net Income	284 000	280 000	217 000	−32 000
Total Assets	10 599 000	8 337 000	7 023 000	7 205 000
Total Equity	2 488 000	2 204 000	1 924 000	1 707 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 078 000	1 040 000	1 040 000	772 000
Expenditure	461 000	539 000	543 000	531 000
Operating Profit	617 000	501 000	497 000	241 000
Financial Income	0	0	0	0
Financial Costs	253 000	141 000	218 000	282 000
Financial Balance	−253 000	−141 000	−218 000	−282 000
Earnings Before Tax	364 000	359 000	279 000	−42 000
Tax	80 000	79 000	61 000	−9 000
Net Income	284 000	280 000	217 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 819 000	8 201 000	6 807 000	7 178 000
Total Current Assets	2 781 000	136 000	215 000	27 000
Total Assets	10 599 000	8 337 000	7 023 000	7 205 000
Total Retained Equity	2 274 000	1 990 000	1 709 000	1 492 000
Total Equity	2 488 000	2 204 000	1 924 000	1 707 000
Total Long-Term Debt	7 859 000	5 856 000	4 691 000	5 123 000
Total Current Debt	252 000	276 000	407 000	375 000
Total Equity and Debt	10 599 000	8 337 000	7 023 000	7 205 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 078 000	1 040 000	1 040 000	772 000
Revenue	1 078 000	1 040 000	1 040 000	772 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	382 000	379 000	370 000	370 000
Impairment	0	0	0	0
Expenditure	461 000	539 000	543 000	531 000
Operating Profit	617 000	501 000	497 000	241 000
Financial Income	0	0	0	0
Financial Costs	253 000	141 000	218 000	282 000
Financial Balance	−253 000	−141 000	−218 000	−282 000
Dividends	0	0	0	0
Net Income	284 000	280 000	217 000	−32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 819 000	8 201 000	6 807 000	7 178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 819 000	8 201 000	6 807 000	7 178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 819 000	8 201 000	6 807 000	7 178 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 666 000	120 000	3 000	5 000
Total Current Assets	2 781 000	136 000	215 000	27 000
Total Assets	10 599 000	8 337 000	7 023 000	7 205 000
Total Equity	2 488 000	2 204 000	1 924 000	1 707 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 859 000	5 856 000	4 691 000	5 123 000
Creditors	14 000	16 000	15 000	39 000
Unpaid Taxes	42 000	79 000	27 000	0
Dividends	0	0	0	0
Other Current Debt	84 000	74 000	275 000	321 000
Total Current Debt	252 000	276 000	407 000	375 000
Total Equity and Debt	10 599 000	8 337 000	7 023 000	7 205 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,41 %	12,7 %	11,28 %	−1,87 %
Debt-to-Equity Ratio	3,16	2,66	2,44	3
Operating Profit Margin	57,24 %	48,17 %	47,79 %	31,22 %
Current Ratio	11,04	0,49	0,53	0,07
Quick Ratio	11,04	0,49	0,53	0,07
Equity Ratio	0,23	0,26	0,27	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %