KNARVIK BOLIG AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

113,5 %

Current Ratio

3,08

Debt-to-Equity Ratio

−6,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	613 000	600 000	581 000	539 000
Net Income	−1 589 000	151 000	92 000	90 000
Total Assets	7 725 000	7 758 000	7 798 000	7 743 000
Total Equity	−1 400 000	189 000	38 000	1 682 000

Income (NOK)	2022	2021	2020	2019
Revenue	613 000	600 000	581 000	539 000
Expenditure	235 000	187 000	214 000	174 000
Operating Profit	378 000	412 000	367 000	365 000
Financial Income	0	0	0	0
Financial Costs	264 000	219 000	248 000	275 000
Financial Balance	−264 000	−219 000	−248 000	−275 000
Earnings Before Tax	113 000	193 000	119 000	90 000
Tax	1 702 000	43 000	27 000	0
Net Income	−1 589 000	151 000	92 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 611 000	7 625 000	7 625 000	7 738 000
Total Current Assets	114 000	133 000	173 000	5 000
Total Assets	7 725 000	7 758 000	7 798 000	7 743 000
Total Retained Equity	−1 430 000	159 000	8 000	85 000
Total Equity	−1 400 000	189 000	38 000	1 682 000
Total Long-Term Debt	9 088 000	7 526 000	7 733 000	6 053 000
Total Current Debt	37 000	43 000	27 000	9 000
Total Equity and Debt	7 725 000	7 758 000	7 798 000	7 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	539 000
Other Income	613 000	600 000	581 000	0
Revenue	613 000	600 000	581 000	539 000
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	235 000	187 000	214 000	174 000
Operating Profit	378 000	412 000	367 000	365 000
Financial Income	0	0	0	0
Financial Costs	264 000	219 000	248 000	275 000
Financial Balance	−264 000	−219 000	−248 000	−275 000
Dividends	0	0	0	0
Net Income	−1 589 000	151 000	92 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 600 000	7 600 000	7 600 000	7 738 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	25 000	25 000	0
Total Tangible Assets	7 611 000	7 625 000	7 625 000	7 738 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 611 000	7 625 000	7 625 000	7 738 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	114 000	133 000	143 000	5 000
Total Current Assets	114 000	133 000	173 000	5 000
Total Assets	7 725 000	7 758 000	7 798 000	7 743 000
Total Equity	−1 400 000	189 000	38 000	1 682 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 088 000	7 526 000	7 733 000	6 053 000
Creditors	9 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	37 000	43 000	27 000	9 000
Total Equity and Debt	7 725 000	7 758 000	7 798 000	7 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	113,5 %	79,89 %	242,11 %	5,35 %
Debt-to-Equity Ratio	−6,49	39,82	203,5	3,6
Operating Profit Margin	61,66 %	68,67 %	63,17 %	67,72 %
Current Ratio	3,08	3,09	6,41	0,56
Quick Ratio	3,08	3,09	6,41	0,56
Equity Ratio	−0,18	0,02	0	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %