KJÆRNSMO EIENDOM AS

0988 OSLO

Finances

Return on Equity

20,3 %

Current Ratio

0,66

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 000 000	974 000	996 000	978 000
Net Income	697 000	8 659 000	2 233 000	3 050 000
Total Assets	3 906 000	9 607 000	4 325 000	5 850 000
Total Equity	3 434 000	4 637 000	2 278 000	2 545 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 000 000	974 000	996 000	978 000
Expenditure	106 000	97 000	130 000	62 000
Operating Profit	894 000	877 000	866 000	915 000
Financial Income	0	7 977 000	1 569 000	2 361 000
Financial Costs	0	0	0	0
Financial Balance	0	7 977 000	1 569 000	2 361 000
Earnings Before Tax	894 000	8 854 000	2 435 000	3 277 000
Tax	197 000	195 000	202 000	226 000
Net Income	697 000	8 659 000	2 233 000	3 050 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 617 000	3 647 000	2 066 000	2 423 000
Total Current Assets	289 000	5 960 000	2 259 000	3 427 000
Total Assets	3 906 000	9 607 000	4 325 000	5 850 000
Total Retained Equity	2 984 000	4 187 000	1 828 000	2 095 000
Total Equity	3 434 000	4 637 000	2 278 000	2 545 000
Total Long-Term Debt	34 000	36 000	42 000	53 000
Total Current Debt	437 000	4 934 000	2 005 000	3 251 000
Total Equity and Debt	3 906 000	9 607 000	4 325 000	5 850 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 000 000	974 000	996 000	978 000
Revenue	1 000 000	974 000	996 000	978 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	30 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	106 000	97 000	130 000	62 000
Operating Profit	894 000	877 000	866 000	915 000
Financial Income	0	7 977 000	1 569 000	2 361 000
Financial Costs	0	0	0	0
Financial Balance	0	7 977 000	1 569 000	2 361 000
Dividends	0	4 500 000	1 500 000	2 800 000
Net Income	697 000	8 659 000	2 233 000	3 050 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	923 000	953 000	983 000	1 013 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	923 000	953 000	983 000	1 013 000
Total Fiancial Fixed Assets	2 694 000	2 694 000	1 083 000	1 410 000
Total Fixed Assets	3 617 000	3 647 000	2 066 000	2 423 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	289 000	5 960 000	1 531 000	1 078 000
Total Current Assets	289 000	5 960 000	2 259 000	3 427 000
Total Assets	3 906 000	9 607 000	4 325 000	5 850 000
Total Equity	3 434 000	4 637 000	2 278 000	2 545 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000	36 000	42 000	53 000
Creditors	0	0	60 000	0
Unpaid Taxes	239 000	233 000	232 000	239 000
Dividends	0	4 500 000	1 500 000	2 800 000
Other Current Debt	0	0	0	0
Total Current Debt	437 000	4 934 000	2 005 000	3 251 000
Total Equity and Debt	3 906 000	9 607 000	4 325 000	5 850 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,3 %	186,74 %	98,02 %	119,84 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,02
Operating Profit Margin	89,4 %	90,04 %	86,95 %	93,56 %
Current Ratio	0,66	1,21	1,13	1,05
Quick Ratio	0,66	1,21	1,13	1,05
Equity Ratio	0,88	0,48	0,53	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %