KARMØENS SILDEFABRIK AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

10,26 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	270 000	0	0	0
Net Income	183 000	−30 000	28 000	−41 000
Total Assets	1 985 000	1 456 000	1 470 000	1 170 000
Total Equity	1 784 000	1 451 000	1 451 000	1 158 000

Income (NOK)	2022	2021	2020	2019
Revenue	270 000	0	0	0
Expenditure	35 000	39 000	47 000	42 000
Operating Profit	235 000	−39 000	−47 000	−42 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	235 000	−39 000	−47 000	−41 000
Tax	52 000	−9 000	−75 000	0
Net Income	183 000	−30 000	28 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 716 000	1 409 000	1 123 000	1 123 000
Total Current Assets	269 000	48 000	348 000	48 000
Total Assets	1 985 000	1 456 000	1 470 000	1 170 000
Total Retained Equity	601 000	268 000	298 000	270 000
Total Equity	1 784 000	1 451 000	1 451 000	1 158 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	201 000	6 000	20 000	13 000
Total Equity and Debt	1 985 000	1 456 000	1 470 000	1 170 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	270 000	0	0	0
Revenue	270 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	35 000	39 000	47 000	42 000
Operating Profit	235 000	−39 000	−47 000	−42 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	183 000	−30 000	28 000	−41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 716 000	1 123 000	1 123 000	1 123 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 716 000	1 123 000	1 123 000	1 123 000
Total Fiancial Fixed Assets	0	286 000	0	0
Total Fixed Assets	1 716 000	1 409 000	1 123 000	1 123 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	269 000	9 000	8 000	48 000
Total Current Assets	269 000	48 000	348 000	48 000
Total Assets	1 985 000	1 456 000	1 470 000	1 170 000
Total Equity	1 784 000	1 451 000	1 451 000	1 158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	6 000	20 000	13 000
Unpaid Taxes	11 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	100 000	0	0	0
Total Current Debt	201 000	6 000	20 000	13 000
Total Equity and Debt	1 985 000	1 456 000	1 470 000	1 170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,26 %	−2,07 %	1,93 %	−3,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,04 %	-	-	-
Current Ratio	1,34	8	17,4	3,69
Quick Ratio	1,34	8	17,4	3,69
Equity Ratio	0,9	1	0,99	0,99
Gross Profit Margin	100 %	-	-	-