EIERSEKSJONSSAMEIET KARISVINGEN 21-47

9012 TROMSØ

Finances

Share Ownership

Return on Equity

23,58 %

Current Ratio

8,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 093 000	2 402 000	2 045 000	1 725 000
Net Income	356 000	280 000	217 000	−25 000
Total Assets	1 664 000	1 224 000	942 000	760 000
Total Equity	1 510 000	1 154 000	874 000	657 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 093 000	2 402 000	2 045 000	1 725 000
Expenditure	2 773 000	2 142 000	1 845 000	1 768 000
Operating Profit	319 000	260 000	200 000	−44 000
Financial Income	37 000	19 000	18 000	19 000
Financial Costs	0	0	1 000	0
Financial Balance	37 000	19 000	17 000	19 000
Earnings Before Tax	319 000	260 000	200 000	−44 000
Tax	0	0	0	0
Net Income	356 000	280 000	217 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	100 000	50 000	0
Total Current Assets	1 352 000	1 123 000	892 000	760 000
Total Assets	1 664 000	1 224 000	942 000	760 000
Total Retained Equity	1 154 000	874 000	657 000	682 000
Total Equity	1 510 000	1 154 000	874 000	657 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	153 000	70 000	68 000	103 000
Total Equity and Debt	1 664 000	1 224 000	942 000	760 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 093 000	2 402 000	2 045 000	1 725 000
Revenue	3 093 000	2 402 000	2 045 000	1 725 000
Cost of Goods Sold	0	0	0	0
Salary Costs	111 000	128 000	108 000	134 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 773 000	2 142 000	1 845 000	1 768 000
Operating Profit	319 000	260 000	200 000	−44 000
Financial Income	37 000	19 000	18 000	19 000
Financial Costs	0	0	1 000	0
Financial Balance	37 000	19 000	17 000	19 000
Dividends	0	0	0	0
Net Income	356 000	280 000	217 000	−25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	312 000	100 000	50 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 202 000	979 000	604 000	472 000
Total Current Assets	1 352 000	1 123 000	892 000	760 000
Total Assets	1 664 000	1 224 000	942 000	760 000
Total Equity	1 510 000	1 154 000	874 000	657 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	64 000	65 000	77 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	94 000	6 000	3 000	26 000
Total Current Debt	153 000	70 000	68 000	103 000
Total Equity and Debt	1 664 000	1 224 000	942 000	760 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,58 %	24,26 %	24,83 %	−3,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,31 %	10,82 %	9,78 %	−2,55 %
Current Ratio	8,84	16,04	13,12	7,38
Quick Ratio	8,84	16,04	13,12	7,38
Equity Ratio	0,91	0,94	0,93	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %