KJEM EIENDOM AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

−26,99 %

Current Ratio

0,79

Debt-to-Equity Ratio

7,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	467 000	507 000	457 000	556 000
Net Income	−112 000	413 000	−47 000	−54 000
Total Assets	3 561 000	3 755 000	3 498 000	3 621 000
Total Equity	415 000	983 000	570 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	467 000	507 000	457 000	556 000
Expenditure	446 000	−5 000	395 000	490 000
Operating Profit	21 000	512 000	62 000	66 000
Financial Income	0	0	0	0
Financial Costs	133 000	99 000	109 000	119 000
Financial Balance	−133 000	−99 000	−109 000	−119 000
Earnings Before Tax	−112 000	413 000	−47 000	−54 000
Tax	0	0	0	0
Net Income	−112 000	413 000	−47 000	−54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 528 000	3 629 000	3 273 000	3 498 000
Total Current Assets	33 000	126 000	225 000	122 000
Total Assets	3 561 000	3 755 000	3 498 000	3 621 000
Total Retained Equity	−116 000	272 000	−141 000	−94 000
Total Equity	415 000	983 000	570 000	617 000
Total Long-Term Debt	3 105 000	2 735 000	2 898 000	2 979 000
Total Current Debt	42 000	36 000	30 000	24 000
Total Equity and Debt	3 561 000	3 755 000	3 498 000	3 621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 000	0	0	0
Other Income	462 000	507 000	457 000	556 000
Revenue	467 000	507 000	457 000	556 000
Cost of Goods Sold	20 000	0	0	0
Salary Costs	0	1 000	0	0
Depreciation	121 000	−320 000	225 000	225 000
Impairment	0	0	0	0
Expenditure	446 000	−5 000	395 000	490 000
Operating Profit	21 000	512 000	62 000	66 000
Financial Income	0	0	0	0
Financial Costs	133 000	99 000	109 000	119 000
Financial Balance	−133 000	−99 000	−109 000	−119 000
Dividends	0	0	0	0
Net Income	−112 000	413 000	−47 000	−54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 498 000	3 596 000	3 273 000	3 498 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	29 000	33 000	0	0
Total Tangible Assets	3 528 000	3 629 000	3 273 000	3 498 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 528 000	3 629 000	3 273 000	3 498 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	126 000	225 000	126 000
Total Current Assets	33 000	126 000	225 000	122 000
Total Assets	3 561 000	3 755 000	3 498 000	3 621 000
Total Equity	415 000	983 000	570 000	617 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 105 000	2 735 000	2 898 000	2 979 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	36 000	30 000	24 000
Total Current Debt	42 000	36 000	30 000	24 000
Total Equity and Debt	3 561 000	3 755 000	3 498 000	3 621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,99 %	42,01 %	−8,25 %	−8,75 %
Debt-to-Equity Ratio	7,48	2,78	5,08	4,83
Operating Profit Margin	4,5 %	100,99 %	13,57 %	11,87 %
Current Ratio	0,79	3,5	7,5	5,08
Quick Ratio	0,79	3,5	7,5	5,08
Equity Ratio	0,12	0,26	0,16	0,17
Gross Profit Margin	95,72 %	100 %	100 %	100 %