KOMBIEIENDOM SKIEN AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

20,53 %

Current Ratio

0,26

Debt-to-Equity Ratio

3,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 949 000	13 473 000	13 247 000	13 009 000
Net Income	6 030 000	5 539 000	5 133 000	4 076 000
Total Assets	138 861 000	142 884 000	146 988 000	151 673 000
Total Equity	29 376 000	29 659 000	29 803 000	29 795 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 949 000	13 473 000	13 247 000	13 009 000
Expenditure	3 522 000	3 540 000	3 664 000	4 054 000
Operating Profit	10 427 000	9 933 000	9 582 000	8 955 000
Financial Income	35 000	0	2 000	21 000
Financial Costs	2 731 000	2 831 000	3 003 000	3 606 000
Financial Balance	−2 696 000	−2 831 000	−3 001 000	−3 585 000
Earnings Before Tax	7 731 000	7 101 000	6 581 000	5 370 000
Tax	1 701 000	1 562 000	1 448 000	1 295 000
Net Income	6 030 000	5 539 000	5 133 000	4 076 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 727 000	139 836 000	142 946 000	146 055 000
Total Current Assets	2 134 000	3 047 000	4 042 000	5 618 000
Total Assets	138 861 000	142 884 000	146 988 000	151 673 000
Total Retained Equity	2 918 000	3 202 000	3 345 000	3 337 000
Total Equity	29 376 000	29 659 000	29 803 000	29 795 000
Total Long-Term Debt	101 373 000	105 939 000	110 615 000	120 268 000
Total Current Debt	8 112 000	7 286 000	6 570 000	1 610 000
Total Equity and Debt	138 861 000	142 884 000	146 988 000	151 673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 949 000	13 473 000	13 247 000	13 009 000
Other Income	0	0	0	0
Revenue	13 949 000	13 473 000	13 247 000	13 009 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 109 000	3 109 000	3 109 000	3 379 000
Impairment	0	0	0	0
Expenditure	3 522 000	3 540 000	3 664 000	4 054 000
Operating Profit	10 427 000	9 933 000	9 582 000	8 955 000
Financial Income	35 000	0	2 000	21 000
Financial Costs	2 731 000	2 831 000	3 003 000	3 606 000
Financial Balance	−2 696 000	−2 831 000	−3 001 000	−3 585 000
Dividends	0	0	0	0
Net Income	6 030 000	5 539 000	5 133 000	4 076 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	136 727 000	139 836 000	142 946 000	146 055 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	136 727 000	139 836 000	142 946 000	146 055 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	136 727 000	139 836 000	142 946 000	146 055 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 130 000	3 044 000	4 026 000	3 633 000
Total Current Assets	2 134 000	3 047 000	4 042 000	5 618 000
Total Assets	138 861 000	142 884 000	146 988 000	151 673 000
Total Equity	29 376 000	29 659 000	29 803 000	29 795 000
Short-Term Group Debt	8 095 000	7 286 000	6 570 000	1 320 000
Total Long-Term Debt	101 373 000	105 939 000	110 615 000	120 268 000
Creditors	17 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	291 000
Total Current Debt	8 112 000	7 286 000	6 570 000	1 610 000
Total Equity and Debt	138 861 000	142 884 000	146 988 000	151 673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,53 %	18,68 %	17,22 %	13,68 %
Debt-to-Equity Ratio	3,45	3,57	3,71	4,04
Operating Profit Margin	74,75 %	73,73 %	72,33 %	68,84 %
Current Ratio	0,26	0,42	0,62	3,49
Quick Ratio	0,26	0,42	0,62	3,49
Equity Ratio	0,21	0,21	0,2	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %