KNUSOL EIGEDOM AS

6763 HORNINDAL

Finances

Share Ownership

Return on Equity

−3,42 %

Current Ratio

2,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	151 000	164 000	162 000
Net Income	−71 000	−98 000	−99 000	−90 000
Total Assets	2 119 000	2 200 000	3 197 000	3 240 000
Total Equity	2 073 000	2 144 000	−358 000	−259 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	151 000	164 000	162 000
Expenditure	186 000	161 000	178 000	168 000
Operating Profit	−71 000	−10 000	−13 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	88 000	86 000	84 000
Financial Balance	0	−88 000	−86 000	−84 000
Earnings Before Tax	−71 000	−98 000	−99 000	−90 000
Tax	0	0	0	0
Net Income	−71 000	−98 000	−99 000	−90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 985 000	2 033 000	2 058 000	2 102 000
Total Current Assets	134 000	167 000	1 139 000	1 137 000
Total Assets	2 119 000	2 200 000	3 197 000	3 240 000
Total Retained Equity	−627 000	−556 000	−458 000	−359 000
Total Equity	2 073 000	2 144 000	−358 000	−259 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	46 000	56 000	3 555 000	3 498 000
Total Equity and Debt	2 119 000	2 200 000	3 197 000	3 240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	25 000	0	0
Other Income	115 000	126 000	164 000	162 000
Revenue	115 000	151 000	164 000	162 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	48 000	45 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	186 000	161 000	178 000	168 000
Operating Profit	−71 000	−10 000	−13 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	88 000	86 000	84 000
Financial Balance	0	−88 000	−86 000	−84 000
Dividends	0	0	0	0
Net Income	−71 000	−98 000	−99 000	−90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 968 000	2 013 000	2 058 000	2 102 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	21 000	0	0
Total Tangible Assets	1 985 000	2 033 000	2 058 000	2 102 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 985 000	2 033 000	2 058 000	2 102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	97 000	130 000	37 000	65 000
Total Current Assets	134 000	167 000	1 139 000	1 137 000
Total Assets	2 119 000	2 200 000	3 197 000	3 240 000
Total Equity	2 073 000	2 144 000	−358 000	−259 000
Short-Term Group Debt	21 000	21 000	3 533 000	3 362 000
Total Long-Term Debt	0	0	0	0
Creditors	22 000	33 000	8 000	41 000
Unpaid Taxes	4 000	0	11 000	0
Dividends	0	0	0	0
Other Current Debt	0	3 000	3 000	95 000
Total Current Debt	46 000	56 000	3 555 000	3 498 000
Total Equity and Debt	2 119 000	2 200 000	3 197 000	3 240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,42 %	−4,57 %	27,65 %	34,75 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	−61,74 %	−6,62 %	−7,93 %	−3,7 %
Current Ratio	2,91	2,98	0,32	0,33
Quick Ratio	2,91	2,98	0,32	0,33
Equity Ratio	0,98	0,97	−0,11	−0,08
Gross Profit Margin	100 %	100 %	100 %	100 %