KARAKO EIENDOM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

256,47 %

Current Ratio

1,54

Debt-to-Equity Ratio

63,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 156 000	7 835 000	7 726 000	7 554 000
Net Income	2 121 000	2 198 000	1 827 000	1 546 000
Total Assets	57 446 000	67 391 000	70 126 000	73 133 000
Total Equity	827 000	8 307 000	8 109 000	8 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 156 000	7 835 000	7 726 000	7 554 000
Expenditure	3 723 000	3 744 000	3 771 000	3 619 000
Operating Profit	4 433 000	4 092 000	3 955 000	3 935 000
Financial Income	232 000	43 000	69 000	154 000
Financial Costs	1 797 000	1 168 000	1 532 000	1 958 000
Financial Balance	−1 565 000	−1 125 000	−1 463 000	−1 804 000
Earnings Before Tax	2 867 000	2 967 000	2 492 000	2 132 000
Tax	747 000	769 000	665 000	585 000
Net Income	2 121 000	2 198 000	1 827 000	1 546 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 116 000	54 609 000	58 102 000	61 594 000
Total Current Assets	6 330 000	12 782 000	12 024 000	11 539 000
Total Assets	57 446 000	67 391 000	70 126 000	73 133 000
Total Retained Equity	27 000	307 000	109 000	81 000
Total Equity	827 000	8 307 000	8 109 000	8 081 000
Total Long-Term Debt	52 508 000	55 685 000	58 837 000	61 962 000
Total Current Debt	4 111 000	3 399 000	3 180 000	3 090 000
Total Equity and Debt	57 446 000	67 391 000	70 126 000	73 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	8 156 000	7 835 000	7 726 000	7 554 000
Revenue	8 156 000	7 835 000	7 726 000	7 554 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 493 000	3 493 000	3 493 000	3 493 000
Impairment	0	0	0	0
Expenditure	3 723 000	3 744 000	3 771 000	3 619 000
Operating Profit	4 433 000	4 092 000	3 955 000	3 935 000
Financial Income	232 000	43 000	69 000	154 000
Financial Costs	1 797 000	1 168 000	1 532 000	1 958 000
Financial Balance	−1 565 000	−1 125 000	−1 463 000	−1 804 000
Dividends	2 400 000	2 000 000	1 800 000	1 800 000
Net Income	2 121 000	2 198 000	1 827 000	1 546 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 116 000	54 609 000	58 102 000	61 594 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	51 116 000	54 609 000	58 102 000	61 594 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 116 000	54 609 000	58 102 000	61 594 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 301 000	12 742 000	11 876 000	11 535 000
Total Current Assets	6 330 000	12 782 000	12 024 000	11 539 000
Total Assets	57 446 000	67 391 000	70 126 000	73 133 000
Total Equity	827 000	8 307 000	8 109 000	8 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	52 508 000	55 685 000	58 837 000	61 962 000
Creditors	28 000	5 000	49 000	10 000
Unpaid Taxes	0	0	20 000	0
Dividends	2 400 000	2 000 000	1 800 000	1 800 000
Other Current Debt	680 000	394 000	441 000	518 000
Total Current Debt	4 111 000	3 399 000	3 180 000	3 090 000
Total Equity and Debt	57 446 000	67 391 000	70 126 000	73 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	256,47 %	26,46 %	22,53 %	19,13 %
Debt-to-Equity Ratio	63,49	6,7	7,26	7,67
Operating Profit Margin	54,35 %	52,23 %	51,19 %	52,09 %
Current Ratio	1,54	3,76	3,78	3,73
Quick Ratio	1,54	3,76	3,78	3,73
Equity Ratio	0,01	0,12	0,12	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %