NODIN EIENDOM AS

0253 OSLO

Finances

Share Ownership

Return on Equity

−4,43 %

Current Ratio

10,72

Debt-to-Equity Ratio

1,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 049 000	1 797 000	972 000	847 000
Net Income	−291 000	237 000	208 000	241 000
Total Assets	19 144 000	19 154 000	18 341 000	12 699 000
Total Equity	6 570 000	6 861 000	6 761 000	6 553 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 049 000	1 797 000	972 000	847 000
Expenditure	938 000	1 096 000	479 000	343 000
Operating Profit	112 000	701 000	493 000	504 000
Financial Income	0	1 000	0	0
Financial Costs	484 000	398 000	228 000	195 000
Financial Balance	−484 000	−397 000	−228 000	−195 000
Earnings Before Tax	−373 000	304 000	266 000	310 000
Tax	−82 000	68 000	59 000	68 000
Net Income	−291 000	237 000	208 000	241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 363 000	11 408 000	11 086 000	6 113 000
Total Current Assets	7 782 000	7 746 000	7 254 000	6 585 000
Total Assets	19 144 000	19 154 000	18 341 000	12 699 000
Total Retained Equity	6 538 000	6 828 000	6 728 000	6 521 000
Total Equity	6 570 000	6 861 000	6 761 000	6 553 000
Total Long-Term Debt	11 849 000	11 782 000	11 252 000	5 648 000
Total Current Debt	726 000	511 000	328 000	498 000
Total Equity and Debt	19 144 000	19 154 000	18 341 000	12 699 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	87 000	368 000	18 000	0
Other Income	962 000	1 429 000	954 000	847 000
Revenue	1 049 000	1 797 000	972 000	847 000
Cost of Goods Sold	0	9 000	0	0
Salary Costs	0	0	0	0
Depreciation	422 000	374 000	152 000	140 000
Impairment	23 000	0	0	0
Expenditure	938 000	1 096 000	479 000	343 000
Operating Profit	112 000	701 000	493 000	504 000
Financial Income	0	1 000	0	0
Financial Costs	484 000	398 000	228 000	195 000
Financial Balance	−484 000	−397 000	−228 000	−195 000
Dividends	0	0	0	0
Net Income	−291 000	237 000	208 000	241 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 069 000	10 866 000	11 086 000	6 113 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	294 000	542 000	0	0
Total Tangible Assets	11 363 000	11 408 000	11 086 000	6 113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 363 000	11 408 000	11 086 000	6 113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	555 000	606 000	34 000
Total Current Assets	7 782 000	7 746 000	7 254 000	6 585 000
Total Assets	19 144 000	19 154 000	18 341 000	12 699 000
Total Equity	6 570 000	6 861 000	6 761 000	6 553 000
Short-Term Group Debt	175 000	175 000	0	26 000
Total Long-Term Debt	11 849 000	11 782 000	11 252 000	5 648 000
Creditors	427 000	37 000	1 000	5 000
Unpaid Taxes	62 000	260 000	166 000	159 000
Dividends	0	0	0	0
Other Current Debt	62 000	40 000	161 000	254 000
Total Current Debt	726 000	511 000	328 000	498 000
Total Equity and Debt	19 144 000	19 154 000	18 341 000	12 699 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,43 %	3,45 %	3,08 %	3,68 %
Debt-to-Equity Ratio	1,8	1,72	1,66	0,86
Operating Profit Margin	10,68 %	39,01 %	50,72 %	59,5 %
Current Ratio	10,72	15,16	22,12	13,22
Quick Ratio	10,72	15,16	22,12	13,22
Equity Ratio	0,34	0,36	0,37	0,52
Gross Profit Margin	100 %	99,5 %	100 %	100 %