KVISGÅRDSHJØRNET EIENDOM AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

2,75 %

Current Ratio

0,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	52 000	7 000	0	0
Net Income	18 000	−13 000	−23 000	−39 000
Total Assets	4 637 000	3 198 000	3 182 000	2 631 000
Total Equity	654 000	455 000	469 000	492 000

Income (NOK)	2022	2021	2020	2019
Revenue	52 000	7 000	0	0
Expenditure	29 000	20 000	20 000	50 000
Operating Profit	24 000	−13 000	−20 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	10 000	0
Financial Balance	0	−4 000	−10 000	0
Earnings Before Tax	24 000	−17 000	−30 000	−50 000
Tax	5 000	−4 000	−7 000	−11 000
Net Income	18 000	−13 000	−23 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 332 000	3 185 000	3 182 000	2 617 000
Total Current Assets	305 000	12 000	0	13 000
Total Assets	4 637 000	3 198 000	3 182 000	2 631 000
Total Retained Equity	−180 000	−199 000	−185 000	−162 000
Total Equity	654 000	455 000	469 000	492 000
Total Long-Term Debt	0	0	209 000	146 000
Total Current Debt	3 983 000	2 743 000	2 505 000	1 993 000
Total Equity and Debt	4 637 000	3 198 000	3 182 000	2 631 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	52 000	7 000	0	0
Revenue	52 000	7 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	15 000
Impairment	0	0	0	0
Expenditure	29 000	20 000	20 000	50 000
Operating Profit	24 000	−13 000	−20 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	10 000	0
Financial Balance	0	−4 000	−10 000	0
Dividends	0	0	0	0
Net Income	18 000	−13 000	−23 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	62 000	58 000	51 000
Real Eastate	4 326 000	3 124 000	3 124 000	2 556 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	10 000
Total Tangible Assets	4 326 000	3 124 000	3 124 000	2 566 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 332 000	3 185 000	3 182 000	2 617 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	12 000	0	13 000
Total Current Assets	305 000	12 000	0	13 000
Total Assets	4 637 000	3 198 000	3 182 000	2 631 000
Total Equity	654 000	455 000	469 000	492 000
Short-Term Group Debt	3 969 000	0	0	0
Total Long-Term Debt	0	0	209 000	146 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	14 000	2 743 000	2 505 000	1 991 000
Total Current Debt	3 983 000	2 743 000	2 505 000	1 993 000
Total Equity and Debt	4 637 000	3 198 000	3 182 000	2 631 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,75 %	−2,86 %	−4,9 %	−7,93 %
Debt-to-Equity Ratio	0	0	0,45	0,3
Operating Profit Margin	46,15 %	−185,71 %	-	-
Current Ratio	0,08	0	0	0,01
Quick Ratio	0,08	0	0	0,01
Equity Ratio	0,14	0,14	0,15	0,19
Gross Profit Margin	100 %	100 %	-	-