KUPEN EIENDOM AS

6710 RAUDEBERG

Finances

Share Ownership

Return on Equity

106,73 %

Current Ratio

2,89

Debt-to-Equity Ratio

−35,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	316 000	301 000	23 000	83 000
Net Income	−222 000	21 000	−27 000	−11 000
Total Assets	7 251 000	2 112 000	2 120 000	20 000
Total Equity	−208 000	14 000	−7 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	316 000	301 000	23 000	83 000
Expenditure	438 000	224 000	37 000	94 000
Operating Profit	−122 000	77 000	−14 000	−11 000
Financial Income	0	0	1 000	0
Financial Costs	100 000	56 000	14 000	0
Financial Balance	−100 000	−56 000	−13 000	0
Earnings Before Tax	−222 000	21 000	−27 000	−11 000
Tax	0	0	0	0
Net Income	−222 000	21 000	−27 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 866 000	2 077 000	1 917 000	5 000
Total Current Assets	385 000	36 000	203 000	15 000
Total Assets	7 251 000	2 112 000	2 120 000	20 000
Total Retained Equity	−238 000	−16 000	−37 000	−10 000
Total Equity	−208 000	14 000	−7 000	20 000
Total Long-Term Debt	7 327 000	2 069 000	1 918 000	0
Total Current Debt	133 000	30 000	208 000	0
Total Equity and Debt	7 251 000	2 112 000	2 120 000	20 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	94 000	90 000	23 000	26 000
Other Income	222 000	211 000	0	57 000
Revenue	316 000	301 000	23 000	83 000
Cost of Goods Sold	28 000	22 000	0	3 000
Salary Costs	0	0	0	0
Depreciation	55 000	54 000	0	0
Impairment	0	0	0	0
Expenditure	438 000	224 000	37 000	94 000
Operating Profit	−122 000	77 000	−14 000	−11 000
Financial Income	0	0	1 000	0
Financial Costs	100 000	56 000	14 000	0
Financial Balance	−100 000	−56 000	−13 000	0
Dividends	0	0	0	0
Net Income	−222 000	21 000	−27 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 792 000	1 995 000	1 855 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	59 000	66 000	57 000	0
Total Tangible Assets	6 851 000	2 062 000	1 912 000	0
Total Fiancial Fixed Assets	15 000	15 000	5 000	5 000
Total Fixed Assets	6 866 000	2 077 000	1 917 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	369 000	20 000	82 000	13 000
Total Current Assets	385 000	36 000	203 000	15 000
Total Assets	7 251 000	2 112 000	2 120 000	20 000
Total Equity	−208 000	14 000	−7 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 327 000	2 069 000	1 918 000	0
Creditors	130 000	13 000	208 000	0
Unpaid Taxes	3 000	11 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	6 000	0	0
Total Current Debt	133 000	30 000	208 000	0
Total Equity and Debt	7 251 000	2 112 000	2 120 000	20 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,73 %	150 %	385,71 %	−55 %
Debt-to-Equity Ratio	−35,23	147,79	−274	0
Operating Profit Margin	−38,61 %	25,58 %	−60,87 %	−13,25 %
Current Ratio	2,89	1,2	0,98	-
Quick Ratio	2,89	1,2	0,98	-
Equity Ratio	−0,03	0,01	−0	1
Gross Profit Margin	91,14 %	92,69 %	100 %	96,39 %