KLOTIND EIENDOM AS

8430 MYRE

Finances

Return on Equity

225,39 %

Current Ratio

0,06

Debt-to-Equity Ratio

−47,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 634 000	50 000	0	0
Net Income	−577 000	−262 000	−30 000	−66 000
Total Assets	42 104 000	6 972 000	5 866 000	5 898 000
Total Equity	−256 000	321 000	583 000	612 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 634 000	50 000	0	0
Expenditure	1 984 000	385 000	38 000	85 000
Operating Profit	−350 000	−335 000	−38 000	−85 000
Financial Income	0	0	0	0
Financial Costs	389 000	0	0	0
Financial Balance	−389 000	0	0	0
Earnings Before Tax	−739 000	−335 000	−38 000	−85 000
Tax	−163 000	−73 000	−8 000	−19 000
Net Income	−577 000	−262 000	−30 000	−66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 252 000	6 535 000	5 328 000	5 220 000
Total Current Assets	1 852 000	438 000	538 000	678 000
Total Assets	42 104 000	6 972 000	5 866 000	5 898 000
Total Retained Equity	−1 250 000	−674 000	−412 000	−382 000
Total Equity	−256 000	321 000	583 000	612 000
Total Long-Term Debt	12 060 000	5 773 000	5 000 000	5 000 000
Total Current Debt	30 300 000	879 000	283 000	285 000
Total Equity and Debt	42 104 000	6 972 000	5 866 000	5 898 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 275 000	50 000	0	0
Other Income	359 000	0	0	0
Revenue	1 634 000	50 000	0	0
Cost of Goods Sold	63 000	0	0	0
Salary Costs	1 114 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 984 000	385 000	38 000	85 000
Operating Profit	−350 000	−335 000	−38 000	−85 000
Financial Income	0	0	0	0
Financial Costs	389 000	0	0	0
Financial Balance	−389 000	0	0	0
Dividends	0	0	0	0
Net Income	−577 000	−262 000	−30 000	−66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	352 000	189 000	116 000	108 000
Real Eastate	18 649 000	933 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 649 000	933 000	0	0
Total Fiancial Fixed Assets	21 251 000	5 412 000	5 212 000	5 112 000
Total Fixed Assets	40 252 000	6 535 000	5 328 000	5 220 000
Stock	0	24 000	24 000	0
Total Investments	0	0	0	0
Cash, Bank	1 039 000	413 000	514 000	678 000
Total Current Assets	1 852 000	438 000	538 000	678 000
Total Assets	42 104 000	6 972 000	5 866 000	5 898 000
Total Equity	−256 000	321 000	583 000	612 000
Short-Term Group Debt	29 753 000	935 000	0	0
Total Long-Term Debt	12 060 000	5 773 000	5 000 000	5 000 000
Creditors	52 000	7 000	1 000	3 000
Unpaid Taxes	217 000	−75 000	0	0
Dividends	0	0	0	0
Other Current Debt	278 000	12 000	282 000	282 000
Total Current Debt	30 300 000	879 000	283 000	285 000
Total Equity and Debt	42 104 000	6 972 000	5 866 000	5 898 000

Financial indicators	2022	2021	2020	2019
Return on Equity	225,39 %	−81,62 %	−5,15 %	−10,78 %
Debt-to-Equity Ratio	−47,11	17,98	8,58	8,17
Operating Profit Margin	−21,42 %	−670 %	-	-
Current Ratio	0,06	0,5	1,9	2,38
Quick Ratio	0,06	0,51	2,08	2,38
Equity Ratio	−0,01	0,05	0,1	0,1
Gross Profit Margin	96,14 %	100 %	-	-