KARSTEN EIKELAND BYGG AS

5134 FLAKTVEIT

Finances

Share Ownership

Return on Equity

−69,33 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 668 000	3 500 000	4 349 000	5 179 000
Net Income	−330 000	93 000	−165 000	715 000
Total Assets	932 000	1 502 000	1 708 000	2 061 000
Total Equity	476 000	806 000	713 000	878 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 668 000	3 500 000	4 349 000	5 179 000
Expenditure	2 998 000	3 370 000	4 564 000	4 275 000
Operating Profit	−331 000	130 000	−215 000	904 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	0	3 000	0
Financial Balance	1 000	1 000	−1 000	1 000
Earnings Before Tax	−330 000	131 000	−215 000	904 000
Tax	0	38 000	−50 000	190 000
Net Income	−330 000	93 000	−165 000	715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	483 000	720 000	304 000
Total Current Assets	630 000	1 019 000	988 000	1 757 000
Total Assets	932 000	1 502 000	1 708 000	2 061 000
Total Retained Equity	376 000	706 000	613 000	778 000
Total Equity	476 000	806 000	713 000	878 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	456 000	696 000	996 000	1 183 000
Total Equity and Debt	932 000	1 502 000	1 708 000	2 061 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 668 000	3 500 000	4 349 000	5 179 000
Other Income	0	0	0	0
Revenue	2 668 000	3 500 000	4 349 000	5 179 000
Cost of Goods Sold	130 000	451 000	553 000	68 000
Salary Costs	2 102 000	2 221 000	3 034 000	3 647 000
Depreciation	186 000	217 000	200 000	59 000
Impairment	0	0	0	0
Expenditure	2 998 000	3 370 000	4 564 000	4 275 000
Operating Profit	−331 000	130 000	−215 000	904 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	0	3 000	0
Financial Balance	1 000	1 000	−1 000	1 000
Dividends	0	0	0	0
Net Income	−330 000	93 000	−165 000	715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	293 000	465 000	671 000	285 000
Fixtures	10 000	8 000	19 000	19 000
Total Tangible Assets	303 000	473 000	691 000	304 000
Total Fiancial Fixed Assets	0	10 000	30 000	0
Total Fixed Assets	303 000	483 000	720 000	304 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	531 000	547 000	417 000	1 146 000
Total Current Assets	630 000	1 019 000	988 000	1 757 000
Total Assets	932 000	1 502 000	1 708 000	2 061 000
Total Equity	476 000	806 000	713 000	878 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	28 000	166 000	23 000
Unpaid Taxes	147 000	264 000	318 000	508 000
Dividends	0	0	0	0
Other Current Debt	293 000	366 000	512 000	463 000
Total Current Debt	456 000	696 000	996 000	1 183 000
Total Equity and Debt	932 000	1 502 000	1 708 000	2 061 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−69,33 %	11,54 %	−23,14 %	81,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,41 %	3,71 %	−4,94 %	17,46 %
Current Ratio	1,38	1,46	0,99	1,49
Quick Ratio	1,38	1,46	0,99	1,49
Equity Ratio	0,51	0,54	0,42	0,43
Gross Profit Margin	95,13 %	87,11 %	87,28 %	98,69 %