K.A. EIENDOM AS

9161 BURFJORD

Finances

Share Ownership

Return on Equity

−20,55 %

Current Ratio

5,45

Debt-to-Equity Ratio

6,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 000	1 368 000	152 000	627 000
Net Income	−134 000	777 000	−252 000	197 000
Total Assets	5 089 000	1 008 000	515 000	886 000
Total Equity	652 000	786 000	9 000	261 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 000	1 368 000	152 000	627 000
Expenditure	109 000	447 000	450 000	344 000
Operating Profit	−94 000	921 000	−298 000	283 000
Financial Income	0	0	0	0
Financial Costs	77 000	7 000	26 000	30 000
Financial Balance	−77 000	−7 000	−26 000	−30 000
Earnings Before Tax	−172 000	913 000	−323 000	253 000
Tax	−38 000	137 000	−71 000	56 000
Net Income	−134 000	777 000	−252 000	197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 456 000	0	397 000	437 000
Total Current Assets	632 000	1 008 000	118 000	449 000
Total Assets	5 089 000	1 008 000	515 000	886 000
Total Retained Equity	629 000	763 000	−14 000	238 000
Total Equity	652 000	786 000	9 000	261 000
Total Long-Term Debt	4 321 000	131 000	488 000	538 000
Total Current Debt	116 000	91 000	18 000	87 000
Total Equity and Debt	5 089 000	1 008 000	515 000	886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	152 000	627 000
Other Income	14 000	1 368 000	0	0
Revenue	14 000	1 368 000	152 000	627 000
Cost of Goods Sold	2 000	60 000	0	0
Salary Costs	2 000	180 000	0	45 000
Depreciation	19 000	8 000	46 000	35 000
Impairment	0	0	0	0
Expenditure	109 000	447 000	450 000	344 000
Operating Profit	−94 000	921 000	−298 000	283 000
Financial Income	0	0	0	0
Financial Costs	77 000	7 000	26 000	30 000
Financial Balance	−77 000	−7 000	−26 000	−30 000
Dividends	0	0	0	0
Net Income	−134 000	777 000	−252 000	197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	0
Real Eastate	4 101 000	0	348 000	378 000
Machinery and Plant Facilities	0	0	3 000	9 000
Fixtures	355 000	0	39 000	49 000
Total Tangible Assets	4 456 000	0	391 000	437 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 456 000	0	397 000	437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	478 000	856 000	40 000	384 000
Total Current Assets	632 000	1 008 000	118 000	449 000
Total Assets	5 089 000	1 008 000	515 000	886 000
Total Equity	652 000	786 000	9 000	261 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 321 000	131 000	488 000	538 000
Creditors	139 000	16 000	6 000	53 000
Unpaid Taxes	−30 000	6 000	6 000	−33 000
Dividends	0	0	0	0
Other Current Debt	7 000	69 000	7 000	12 000
Total Current Debt	116 000	91 000	18 000	87 000
Total Equity and Debt	5 089 000	1 008 000	515 000	886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,55 %	98,85 %	−2 800 %	75,48 %
Debt-to-Equity Ratio	6,63	0,17	54,22	2,06
Operating Profit Margin	−671,43 %	67,32 %	−196,05 %	45,14 %
Current Ratio	5,45	11,08	6,56	5,16
Quick Ratio	5,45	11,08	6,56	5,16
Equity Ratio	0,13	0,78	0,02	0,29
Gross Profit Margin	85,71 %	95,61 %	100 %	100 %