BRØDRENE NORDAHL EIENDOM AS

2092 MINNESUND

Finances

Share Ownership

Return on Equity

−1,92 %

Current Ratio

1,65

Debt-to-Equity Ratio

7,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 254 000	1 201 000	1 295 000	1 419 000
Net Income	−18 000	21 000	38 000	43 000
Total Assets	8 676 000	9 475 000	9 862 000	10 313 000
Total Equity	937 000	955 000	933 000	896 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 254 000	1 201 000	1 295 000	1 419 000
Expenditure	953 000	941 000	980 000	1 019 000
Operating Profit	301 000	261 000	315 000	400 000
Financial Income	5 000	4 000	4 000	5 000
Financial Costs	328 000	238 000	270 000	350 000
Financial Balance	−323 000	−234 000	−266 000	−345 000
Earnings Before Tax	−23 000	27 000	49 000	54 000
Tax	−5 000	6 000	11 000	12 000
Net Income	−18 000	21 000	38 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 091 000	8 442 000	8 934 000	9 463 000
Total Current Assets	584 000	1 032 000	927 000	850 000
Total Assets	8 676 000	9 475 000	9 862 000	10 313 000
Total Retained Equity	452 000	470 000	448 000	411 000
Total Equity	937 000	955 000	933 000	896 000
Total Long-Term Debt	7 386 000	8 300 000	8 732 000	9 138 000
Total Current Debt	353 000	220 000	196 000	279 000
Total Equity and Debt	8 676 000	9 475 000	9 862 000	10 313 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	430 000	351 000	396 000	491 000
Other Income	824 000	850 000	898 000	928 000
Revenue	1 254 000	1 201 000	1 295 000	1 419 000
Cost of Goods Sold	35 000	48 000	37 000	54 000
Salary Costs	0	0	0	0
Depreciation	501 000	516 000	528 000	528 000
Impairment	0	0	0	0
Expenditure	953 000	941 000	980 000	1 019 000
Operating Profit	301 000	261 000	315 000	400 000
Financial Income	5 000	4 000	4 000	5 000
Financial Costs	328 000	238 000	270 000	350 000
Financial Balance	−323 000	−234 000	−266 000	−345 000
Dividends	0	0	0	0
Net Income	−18 000	21 000	38 000	43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	24 000	0	0
Real Eastate	7 729 000	8 164 000	8 599 000	9 034 000
Machinery and Plant Facilities	183 000	238 000	292 000	346 000
Fixtures	118 000	17 000	44 000	83 000
Total Tangible Assets	8 031 000	8 419 000	8 934 000	9 463 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 091 000	8 442 000	8 934 000	9 463 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	526 000	1 008 000	869 000	772 000
Total Current Assets	584 000	1 032 000	927 000	850 000
Total Assets	8 676 000	9 475 000	9 862 000	10 313 000
Total Equity	937 000	955 000	933 000	896 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 386 000	8 300 000	8 732 000	9 138 000
Creditors	203 000	66 000	46 000	36 000
Unpaid Taxes	26 000	53 000	53 000	83 000
Dividends	0	0	0	0
Other Current Debt	92 000	56 000	52 000	129 000
Total Current Debt	353 000	220 000	196 000	279 000
Total Equity and Debt	8 676 000	9 475 000	9 862 000	10 313 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,92 %	2,2 %	4,07 %	4,8 %
Debt-to-Equity Ratio	7,88	8,69	9,36	10,2
Operating Profit Margin	24 %	21,73 %	24,32 %	28,19 %
Current Ratio	1,65	4,69	4,73	3,05
Quick Ratio	1,65	4,69	4,73	3,05
Equity Ratio	0,11	0,1	0,09	0,09
Gross Profit Margin	97,21 %	96 %	97,14 %	96,19 %