KNARBERG EIENDOM AS

3133 DUKEN

Finances

Share Ownership

Return on Equity

40,19 %

Current Ratio

1,1

Debt-to-Equity Ratio

13,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 271 000	946 000	835 000
Net Income	217 000	119 000	−89 000	34 000
Total Assets	8 135 000	8 273 000	8 313 000	7 446 000
Total Equity	540 000	323 000	964 000	1 054 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 271 000	946 000	835 000
Expenditure	896 000	732 000	795 000	525 000
Operating Profit	614 000	539 000	151 000	310 000
Financial Income	0	0	0	3 000
Financial Costs	336 000	387 000	265 000	269 000
Financial Balance	−336 000	−387 000	−265 000	−266 000
Earnings Before Tax	279 000	152 000	−114 000	44 000
Tax	62 000	34 000	−25 000	10 000
Net Income	217 000	119 000	−89 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 786 000	7 916 000	8 103 000	7 292 000
Total Current Assets	348 000	357 000	209 000	154 000
Total Assets	8 135 000	8 273 000	8 313 000	7 446 000
Total Retained Equity	40 000	−177 000	−296 000	−206 000
Total Equity	540 000	323 000	964 000	1 054 000
Total Long-Term Debt	7 278 000	7 641 000	7 144 000	334 000
Total Current Debt	316 000	309 000	204 000	6 058 000
Total Equity and Debt	8 135 000	8 273 000	8 313 000	7 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 510 000	1 271 000	946 000	835 000
Other Income	0	0	0	0
Revenue	1 510 000	1 271 000	946 000	835 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	8 000	0	0
Depreciation	194 000	190 000	192 000	164 000
Impairment	0	0	0	0
Expenditure	896 000	732 000	795 000	525 000
Operating Profit	614 000	539 000	151 000	310 000
Financial Income	0	0	0	3 000
Financial Costs	336 000	387 000	265 000	269 000
Financial Balance	−336 000	−387 000	−265 000	−266 000
Dividends	0	0	0	0
Net Income	217 000	119 000	−89 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	50 000	83 000	58 000
Real Eastate	7 771 000	7 846 000	7 995 000	7 234 000
Machinery and Plant Facilities	15 000	20 000	25 000	0
Fixtures	0	0	0	0
Total Tangible Assets	7 786 000	7 866 000	8 020 000	7 234 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 786 000	7 916 000	8 103 000	7 292 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	329 000	316 000	181 000	104 000
Total Current Assets	348 000	357 000	209 000	154 000
Total Assets	8 135 000	8 273 000	8 313 000	7 446 000
Total Equity	540 000	323 000	964 000	1 054 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 278 000	7 641 000	7 144 000	334 000
Creditors	12 000	18 000	2 000	0
Unpaid Taxes	8 000	20 000	0	7 000
Dividends	0	0	0	0
Other Current Debt	297 000	271 000	202 000	6 051 000
Total Current Debt	316 000	309 000	204 000	6 058 000
Total Equity and Debt	8 135 000	8 273 000	8 313 000	7 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,19 %	36,84 %	−9,23 %	3,23 %
Debt-to-Equity Ratio	13,48	23,66	7,41	0,32
Operating Profit Margin	40,66 %	42,41 %	15,96 %	37,13 %
Current Ratio	1,1	1,16	1,02	0,03
Quick Ratio	1,1	1,16	1,02	0,03
Equity Ratio	0,07	0,04	0,12	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %