KN BYGG AS

2625 FÅBERG

Finances

Share Ownership

Return on Equity

−1 834,78 %

Current Ratio

1,17

Debt-to-Equity Ratio

82,3

Key figures (NOK)	2022	2021	2020
Revenue	15 527 000	5 015 000	808 000
Net Income	−422 000	30 000	384 000
Total Assets	6 323 000	2 398 000	608 000
Total Equity	23 000	444 000	414 000

Income (NOK)	2022	2021	2020
Revenue	15 527 000	5 015 000	808 000
Expenditure	15 902 000	4 854 000	315 000
Operating Profit	−376 000	161 000	493 000
Financial Income	2 000	1 000	0
Financial Costs	48 000	123 000	0
Financial Balance	−46 000	−122 000	0
Earnings Before Tax	−422 000	38 000	493 000
Tax	0	8 000	108 000
Net Income	−422 000	30 000	384 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 164 000	1 069 000	181 000
Total Current Assets	5 159 000	1 329 000	427 000
Total Assets	6 323 000	2 398 000	608 000
Total Retained Equity	−7 000	414 000	384 000
Total Equity	23 000	444 000	414 000
Total Long-Term Debt	1 893 000	885 000	25 000
Total Current Debt	4 407 000	1 068 000	168 000
Total Equity and Debt	6 323 000	2 398 000	608 000

Cash flow (NOK)	2022	2021	2020
Sales Income	15 527 000	5 012 000	808 000
Other Income	0	3 000	0
Revenue	15 527 000	5 015 000	808 000
Cost of Goods Sold	2 383 000	1 556 000	72 000
Salary Costs	8 700 000	2 202 000	2 000
Depreciation	263 000	95 000	9 000
Impairment	0	0	0
Expenditure	15 902 000	4 854 000	315 000
Operating Profit	−376 000	161 000	493 000
Financial Income	2 000	1 000	0
Financial Costs	48 000	123 000	0
Financial Balance	−46 000	−122 000	0
Dividends	0	0	0
Net Income	−422 000	30 000	384 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	28 000	38 000	48 000
Machinery and Plant Facilities	0	0	0
Fixtures	1 116 000	1 015 000	133 000
Total Tangible Assets	1 144 000	1 053 000	181 000
Total Fiancial Fixed Assets	20 000	16 000	0
Total Fixed Assets	1 164 000	1 069 000	181 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 236 000	397 000	1 000
Total Current Assets	5 159 000	1 329 000	427 000
Total Assets	6 323 000	2 398 000	608 000
Total Equity	23 000	444 000	414 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 893 000	885 000	25 000
Creditors	629 000	234 000	0
Unpaid Taxes	2 833 000	519 000	49 000
Dividends	0	0	0
Other Current Debt	931 000	199 000	11 000
Total Current Debt	4 407 000	1 068 000	168 000
Total Equity and Debt	6 323 000	2 398 000	608 000

Financial indicators	2022	2021	2020
Return on Equity	−1 834,78 %	6,76 %	92,75 %
Debt-to-Equity Ratio	82,3	1,99	0,06
Operating Profit Margin	−2,42 %	3,21 %	61,01 %
Current Ratio	1,17	1,24	2,54
Quick Ratio	1,17	1,24	2,54
Equity Ratio	0	0,19	0,68
Gross Profit Margin	84,65 %	68,97 %	91,09 %