NORDAHL BRUNSGATE 8 BORETTSLAG

0181 OSLO

Finances

Share Ownership

Return on Equity

14,77 %

Current Ratio

11,89

Debt-to-Equity Ratio

22,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 090 000	1 028 000	1 000 000	929 000
Net Income	248 000	209 000	292 000	173 000
Total Assets	40 081 000	40 046 000	39 955 000	39 804 000
Total Equity	1 679 000	1 432 000	1 222 000	930 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 090 000	1 028 000	1 000 000	929 000
Expenditure	769 000	762 000	636 000	669 000
Operating Profit	320 000	266 000	363 000	260 000
Financial Income	4 000	0	0	1 000
Financial Costs	76 000	57 000	71 000	88 000
Financial Balance	−72 000	−57 000	−71 000	−87 000
Earnings Before Tax	248 000	209 000	292 000	173 000
Tax	0	0	0	0
Net Income	248 000	209 000	292 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 629 000	39 629 000	39 629 000	39 629 000
Total Current Assets	452 000	417 000	326 000	175 000
Total Assets	40 081 000	40 046 000	39 955 000	39 804 000
Total Retained Equity	1 564 000	1 317 000	1 107 000	815 000
Total Equity	1 679 000	1 432 000	1 222 000	930 000
Total Long-Term Debt	38 364 000	38 503 000	38 650 000	38 790 000
Total Current Debt	38 000	111 000	82 000	83 000
Total Equity and Debt	40 081 000	40 046 000	39 955 000	39 804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 090 000	1 028 000	1 000 000	929 000
Revenue	1 090 000	1 028 000	1 000 000	929 000
Cost of Goods Sold	0	0	0	0
Salary Costs	50 000	44 000	40 000	33 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	769 000	762 000	636 000	669 000
Operating Profit	320 000	266 000	363 000	260 000
Financial Income	4 000	0	0	1 000
Financial Costs	76 000	57 000	71 000	88 000
Financial Balance	−72 000	−57 000	−71 000	−87 000
Dividends	0	0	0	0
Net Income	248 000	209 000	292 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 629 000	39 629 000	39 629 000	39 629 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	39 629 000	39 629 000	39 629 000	39 629 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 629 000	39 629 000	39 629 000	39 629 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	377 000	340 000	258 000	101 000
Total Current Assets	452 000	417 000	326 000	175 000
Total Assets	40 081 000	40 046 000	39 955 000	39 804 000
Total Equity	1 679 000	1 432 000	1 222 000	930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 364 000	38 503 000	38 650 000	38 790 000
Creditors	37 000	103 000	74 000	73 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	8 000	7 000	10 000
Total Current Debt	38 000	111 000	82 000	83 000
Total Equity and Debt	40 081 000	40 046 000	39 955 000	39 804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,77 %	14,59 %	23,9 %	18,6 %
Debt-to-Equity Ratio	22,85	26,89	31,63	41,71
Operating Profit Margin	29,36 %	25,88 %	36,3 %	27,99 %
Current Ratio	11,89	3,76	3,98	2,11
Quick Ratio	11,89	3,76	3,98	2,11
Equity Ratio	0,04	0,04	0,03	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %