KONTRAST BOLIG AS

0252 OSLO

Finances

Return on Equity

3,16 %

Current Ratio

4,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 351 000	2 121 000	80 000	48 000
Net Income	320 000	815 000	−330 000	−169 000
Total Assets	10 743 000	18 996 000	8 561 000	6 254 000
Total Equity	10 132 000	10 133 000	4 496 000	1 026 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 351 000	2 121 000	80 000	48 000
Expenditure	1 232 000	999 000	440 000	165 000
Operating Profit	120 000	1 122 000	−360 000	−117 000
Financial Income	300 000	0	0	0
Financial Costs	9 000	219 000	−30 000	51 000
Financial Balance	291 000	−219 000	30 000	−51 000
Earnings Before Tax	411 000	903 000	−330 000	−169 000
Tax	90 000	88 000	0	0
Net Income	320 000	815 000	−330 000	−169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 108 000	8 150 000	2 150 000	5 492 000
Total Current Assets	2 636 000	10 846 000	6 411 000	763 000
Total Assets	10 743 000	18 996 000	8 561 000	6 254 000
Total Retained Equity	138 000	138 000	−498 000	−169 000
Total Equity	10 132 000	10 133 000	4 496 000	1 026 000
Total Long-Term Debt	0	3 998 000	3 998 000	3 988 000
Total Current Debt	611 000	4 866 000	67 000	1 241 000
Total Equity and Debt	10 743 000	18 996 000	8 561 000	6 254 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 042 000	0	0
Other Income	1 351 000	79 000	80 000	48 000
Revenue	1 351 000	2 121 000	80 000	48 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 179 000	796 000	303 000	139 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 232 000	999 000	440 000	165 000
Operating Profit	120 000	1 122 000	−360 000	−117 000
Financial Income	300 000	0	0	0
Financial Costs	9 000	219 000	−30 000	51 000
Financial Balance	291 000	−219 000	30 000	−51 000
Dividends	0	0	0	0
Net Income	320 000	815 000	−330 000	−169 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	5 492 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	5 492 000
Total Fiancial Fixed Assets	8 108 000	8 150 000	2 150 000	0
Total Fixed Assets	8 108 000	8 150 000	2 150 000	5 492 000
Stock	0	8 288 000	5 932 000	0
Total Investments	0	0	0	0
Cash, Bank	1 707 000	920 000	355 000	763 000
Total Current Assets	2 636 000	10 846 000	6 411 000	763 000
Total Assets	10 743 000	18 996 000	8 561 000	6 254 000
Total Equity	10 132 000	10 133 000	4 496 000	1 026 000
Short-Term Group Debt	411 000	0	0	0
Total Long-Term Debt	0	3 998 000	3 998 000	3 988 000
Creditors	0	0	0	0
Unpaid Taxes	82 000	67 000	35 000	26 000
Dividends	0	0	0	0
Other Current Debt	118 000	4 532 000	32 000	15 000
Total Current Debt	611 000	4 866 000	67 000	1 241 000
Total Equity and Debt	10 743 000	18 996 000	8 561 000	6 254 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,16 %	8,04 %	−7,34 %	−16,47 %
Debt-to-Equity Ratio	0	0,39	0,89	3,89
Operating Profit Margin	8,88 %	52,9 %	−450 %	−243,75 %
Current Ratio	4,31	2,23	95,69	0,61
Quick Ratio	4,31	−3,17	−1,09	0,61
Equity Ratio	0,94	0,53	0,53	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %