KROKDALSMYRA EIENDOM AS

8208 FAUSKE

Finances

Share Ownership

Return on Equity

3,29 %

Current Ratio

3,46

Debt-to-Equity Ratio

1,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 837 000	17 608 000	18 007 000	17 693 000
Net Income	2 997 000	3 549 000	1 494 000	2 715 000
Total Assets	242 454 000	244 349 000	240 695 000	225 764 000
Total Equity	91 175 000	88 178 000	84 629 000	72 836 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 837 000	17 608 000	18 007 000	17 693 000
Expenditure	7 575 000	7 912 000	10 873 000	8 256 000
Operating Profit	10 262 000	9 695 000	7 134 000	9 437 000
Financial Income	145 000	34 000	55 000	169 000
Financial Costs	6 565 000	5 180 000	5 275 000	6 125 000
Financial Balance	−6 420 000	−5 146 000	−5 220 000	−5 956 000
Earnings Before Tax	3 843 000	4 550 000	1 915 000	3 481 000
Tax	846 000	1 001 000	421 000	766 000
Net Income	2 997 000	3 549 000	1 494 000	2 715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	234 933 000	239 046 000	233 154 000	214 216 000
Total Current Assets	7 522 000	5 302 000	7 541 000	11 549 000
Total Assets	242 454 000	244 349 000	240 695 000	225 764 000
Total Retained Equity	10 881 000	7 884 000	4 335 000	2 841 000
Total Equity	91 175 000	88 178 000	84 629 000	72 836 000
Total Long-Term Debt	149 104 000	153 941 000	142 437 000	147 016 000
Total Current Debt	2 175 000	2 229 000	13 628 000	5 913 000
Total Equity and Debt	242 454 000	244 349 000	240 695 000	225 764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	17 837 000	17 608 000	18 007 000	17 693 000
Revenue	17 837 000	17 608 000	18 007 000	17 693 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 466 000	4 216 000	3 385 000	2 902 000
Impairment	0	0	0	0
Expenditure	7 575 000	7 912 000	10 873 000	8 256 000
Operating Profit	10 262 000	9 695 000	7 134 000	9 437 000
Financial Income	145 000	34 000	55 000	169 000
Financial Costs	6 565 000	5 180 000	5 275 000	6 125 000
Financial Balance	−6 420 000	−5 146 000	−5 220 000	−5 956 000
Dividends	0	0	0	0
Net Income	2 997 000	3 549 000	1 494 000	2 715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	234 670 000	239 046 000	233 154 000	214 216 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	262 000	0	0	0
Total Tangible Assets	234 933 000	239 046 000	233 154 000	214 216 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	234 933 000	239 046 000	233 154 000	214 216 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 586 000	4 487 000	465 000	7 897 000
Total Current Assets	7 522 000	5 302 000	7 541 000	11 549 000
Total Assets	242 454 000	244 349 000	240 695 000	225 764 000
Total Equity	91 175 000	88 178 000	84 629 000	72 836 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	149 104 000	153 941 000	142 437 000	147 016 000
Creditors	450 000	850 000	6 100 000	531 000
Unpaid Taxes	440 000	196 000	0	156 000
Dividends	0	0	0	0
Other Current Debt	1 128 000	949 000	7 528 000	5 226 000
Total Current Debt	2 175 000	2 229 000	13 628 000	5 913 000
Total Equity and Debt	242 454 000	244 349 000	240 695 000	225 764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,29 %	4,02 %	1,77 %	3,73 %
Debt-to-Equity Ratio	1,64	1,75	1,68	2,02
Operating Profit Margin	57,53 %	55,06 %	39,62 %	53,34 %
Current Ratio	3,46	2,38	0,55	1,95
Quick Ratio	3,46	2,38	0,55	1,95
Equity Ratio	0,38	0,36	0,35	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %