NORDAHL BRUNSGATE 15 AS

0165 OSLO

Finances

Share Ownership

Return on Equity

34,68 %

Current Ratio

74,82

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	500 000	480 000	480 000
Net Income	642 000	352 000	330 000	262 000
Total Assets	4 512 000	4 332 000	3 974 000	1 271 000
Total Equity	1 851 000	1 209 000	857 000	527 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	500 000	480 000	480 000
Expenditure	162 000	47 000	53 000	122 000
Operating Profit	197 000	453 000	427 000	358 000
Financial Income	490 000	0	0	0
Financial Costs	3 000	3 000	4 000	5 000
Financial Balance	487 000	−3 000	−4 000	−5 000
Earnings Before Tax	684 000	451 000	423 000	353 000
Tax	43 000	99 000	93 000	92 000
Net Income	642 000	352 000	330 000	262 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	847 000	3 924 000	3 942 000	900 000
Total Current Assets	3 666 000	408 000	33 000	371 000
Total Assets	4 512 000	4 332 000	3 974 000	1 271 000
Total Retained Equity	1 821 000	1 179 000	827 000	497 000
Total Equity	1 851 000	1 209 000	857 000	527 000
Total Long-Term Debt	2 613 000	3 013 000	3 013 000	665 000
Total Current Debt	49 000	110 000	103 000	78 000
Total Equity and Debt	4 512 000	4 332 000	3 974 000	1 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	500 000	480 000	480 000
Revenue	360 000	500 000	480 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	18 000	18 000	19 000
Impairment	0	0	0	0
Expenditure	162 000	47 000	53 000	122 000
Operating Profit	197 000	453 000	427 000	358 000
Financial Income	490 000	0	0	0
Financial Costs	3 000	3 000	4 000	5 000
Financial Balance	487 000	−3 000	−4 000	−5 000
Dividends	0	0	0	0
Net Income	642 000	352 000	330 000	262 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	847 000	864 000	882 000	900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	847 000	864 000	882 000	900 000
Total Fiancial Fixed Assets	0	3 060 000	3 060 000	0
Total Fixed Assets	847 000	3 924 000	3 942 000	900 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 566 000	388 000	33 000	371 000
Total Current Assets	3 666 000	408 000	33 000	371 000
Total Assets	4 512 000	4 332 000	3 974 000	1 271 000
Total Equity	1 851 000	1 209 000	857 000	527 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 613 000	3 013 000	3 013 000	665 000
Creditors	6 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	10 000	10 000	0
Total Current Debt	49 000	110 000	103 000	78 000
Total Equity and Debt	4 512 000	4 332 000	3 974 000	1 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,68 %	29,11 %	38,51 %	49,72 %
Debt-to-Equity Ratio	1,41	2,49	3,52	1,26
Operating Profit Margin	54,72 %	90,6 %	88,96 %	74,58 %
Current Ratio	74,82	3,71	0,32	4,76
Quick Ratio	74,82	3,71	0,32	4,76
Equity Ratio	0,41	0,28	0,22	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %