KLOPPAVEIEN 10 EIENDOM AS

1472 FJELLHAMAR

Finances

Share Ownership

Return on Equity

116,71 %

Current Ratio

0,69

Debt-to-Equity Ratio

20,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 186 000	1 860 000	1 590 000	1 267 000
Net Income	964 000	860 000	−799 000	−206 000
Total Assets	19 269 000	18 222 000	17 610 000	17 572 000
Total Equity	826 000	763 000	−97 000	253 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 186 000	1 860 000	1 590 000	1 267 000
Expenditure	953 000	815 000	2 132 000	958 000
Operating Profit	1 233 000	1 045 000	−542 000	309 000
Financial Income	2 000	1 000	2 000	5 000
Financial Costs	0	0	303 000	476 000
Financial Balance	2 000	1 000	−301 000	−471 000
Earnings Before Tax	1 235 000	1 047 000	−842 000	−163 000
Tax	272 000	187 000	−43 000	43 000
Net Income	964 000	860 000	−799 000	−206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 310 000	17 090 000	16 670 000	16 850 000
Total Current Assets	959 000	1 132 000	940 000	722 000
Total Assets	19 269 000	18 222 000	17 610 000	17 572 000
Total Retained Equity	726 000	663 000	−197 000	153 000
Total Equity	826 000	763 000	−97 000	253 000
Total Long-Term Debt	17 063 000	15 067 000	17 256 000	17 119 000
Total Current Debt	1 380 000	2 392 000	451 000	200 000
Total Equity and Debt	19 269 000	18 222 000	17 610 000	17 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 186 000	1 860 000	1 000	0
Other Income	0	0	1 589 000	1 267 000
Revenue	2 186 000	1 860 000	1 590 000	1 267 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	580 000	580 000	580 000	500 000
Impairment	0	0	0	0
Expenditure	953 000	815 000	2 132 000	958 000
Operating Profit	1 233 000	1 045 000	−542 000	309 000
Financial Income	2 000	1 000	2 000	5 000
Financial Costs	0	0	303 000	476 000
Financial Balance	2 000	1 000	−301 000	−471 000
Dividends	900 000	0	0	0
Net Income	964 000	860 000	−799 000	−206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 510 000	16 090 000	16 350 000	16 850 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	320 000	0
Total Tangible Assets	15 510 000	16 090 000	16 670 000	16 850 000
Total Fiancial Fixed Assets	2 800 000	1 000 000	0	0
Total Fixed Assets	18 310 000	17 090 000	16 670 000	16 850 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	364 000	683 000	474 000	722 000
Total Current Assets	959 000	1 132 000	940 000	722 000
Total Assets	19 269 000	18 222 000	17 610 000	17 572 000
Total Equity	826 000	763 000	−97 000	253 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 063 000	15 067 000	17 256 000	17 119 000
Creditors	192 000	0	0	81 000
Unpaid Taxes	12 000	17 000	54 000	10 000
Dividends	900 000	0	0	0
Other Current Debt	0	2 350 000	398 000	109 000
Total Current Debt	1 380 000	2 392 000	451 000	200 000
Total Equity and Debt	19 269 000	18 222 000	17 610 000	17 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,71 %	112,71 %	823,71 %	−81,42 %
Debt-to-Equity Ratio	20,66	19,75	−177,9	67,66
Operating Profit Margin	56,4 %	56,18 %	−34,09 %	24,39 %
Current Ratio	0,69	0,47	2,08	3,61
Quick Ratio	0,69	0,47	2,08	3,61
Equity Ratio	0,04	0,04	−0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %