NSO EIENDOM AS

0370 OSLO

Finances

Return on Equity

286,92 %

Current Ratio

65,15

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 200 000	3 509 000	3 518 000
Net Income	68 444 000	−187 000	509 000	158 000
Total Assets	37 135 000	46 086 000	47 727 000	48 208 000
Total Equity	23 855 000	2 365 000	2 552 000	2 013 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 200 000	1 200 000	3 509 000	3 518 000
Expenditure	253 000	645 000	1 545 000	2 311 000
Operating Profit	947 000	555 000	1 964 000	1 207 000
Financial Income	91 330 000	382 000	117 000	0
Financial Costs	22 593 000	1 177 000	1 429 000	−1 004 000
Financial Balance	68 737 000	−795 000	−1 312 000	1 004 000
Earnings Before Tax	69 684 000	−239 000	652 000	203 000
Tax	1 240 000	−53 000	143 000	45 000
Net Income	68 444 000	−187 000	509 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 818 000	45 754 000	46 865 000	47 193 000
Total Current Assets	9 317 000	333 000	861 000	1 016 000
Total Assets	37 135 000	46 086 000	47 727 000	48 208 000
Total Retained Equity	22 474 000	481 000	667 000	158 000
Total Equity	23 855 000	2 365 000	2 552 000	2 013 000
Total Long-Term Debt	13 137 000	43 591 000	44 972 000	45 593 000
Total Current Debt	143 000	130 000	203 000	602 000
Total Equity and Debt	37 135 000	46 086 000	47 727 000	48 208 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 200 000	1 200 000	3 509 000	3 518 000
Other Income	0	0	0	0
Revenue	1 200 000	1 200 000	3 509 000	3 518 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	22 000	497 000
Impairment	0	0	0	480 000
Expenditure	253 000	645 000	1 545 000	2 311 000
Operating Profit	947 000	555 000	1 964 000	1 207 000
Financial Income	91 330 000	382 000	117 000	0
Financial Costs	22 593 000	1 177 000	1 429 000	−1 004 000
Financial Balance	68 737 000	−795 000	−1 312 000	1 004 000
Dividends	46 954 000	0	0	0
Net Income	68 444 000	−187 000	509 000	158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	349 000	598 000	545 000	674 000
Real Eastate	7 790 000	7 790 000	7 790 000	8 890 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 790 000	7 790 000	7 790 000	8 890 000
Total Fiancial Fixed Assets	19 678 000	37 365 000	38 529 000	37 628 000
Total Fixed Assets	27 818 000	45 754 000	46 865 000	47 193 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 204 000	219 000	779 000	12 000
Total Current Assets	9 317 000	333 000	861 000	1 016 000
Total Assets	37 135 000	46 086 000	47 727 000	48 208 000
Total Equity	23 855 000	2 365 000	2 552 000	2 013 000
Short-Term Group Debt	26 000	0	0	257 000
Total Long-Term Debt	13 137 000	43 591 000	44 972 000	45 593 000
Creditors	31 000	19 000	100 000	169 000
Unpaid Taxes	86 000	73 000	85 000	73 000
Dividends	46 954 000	0	0	0
Other Current Debt	0	38 000	3 000	103 000
Total Current Debt	143 000	130 000	203 000	602 000
Total Equity and Debt	37 135 000	46 086 000	47 727 000	48 208 000

Financial indicators	2022	2021	2020	2019
Return on Equity	286,92 %	−7,91 %	19,95 %	7,85 %
Debt-to-Equity Ratio	0,55	18,43	17,62	22,65
Operating Profit Margin	78,92 %	46,25 %	55,97 %	34,31 %
Current Ratio	65,15	2,56	4,24	1,69
Quick Ratio	65,15	2,56	4,24	1,69
Equity Ratio	0,64	0,05	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %