KVAMME EIGEDOM AS

6795 BLAKSÆTER

Finances

Share Ownership

Return on Equity

−201,3 %

Current Ratio

1,74

Debt-to-Equity Ratio

39,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	304 000	304 000	306 000	165 000
Net Income	−155 000	88 000	33 000	80 000
Total Assets	3 139 000	2 913 000	2 246 000	2 329 000
Total Equity	77 000	232 000	144 000	110 000

Income (NOK)	2022	2021	2020	2019
Revenue	304 000	304 000	306 000	165 000
Expenditure	408 000	118 000	202 000	57 000
Operating Profit	−103 000	186 000	103 000	108 000
Financial Income	1 000	0	0	0
Financial Costs	98 000	73 000	60 000	5 000
Financial Balance	−97 000	−73 000	−60 000	−5 000
Earnings Before Tax	−199 000	113 000	43 000	103 000
Tax	−44 000	25 000	9 000	23 000
Net Income	−155 000	88 000	33 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 064 000	2 632 000	2 236 000	1 902 000
Total Current Assets	75 000	281 000	10 000	427 000
Total Assets	3 139 000	2 913 000	2 246 000	2 329 000
Total Retained Equity	47 000	202 000	114 000	80 000
Total Equity	77 000	232 000	144 000	110 000
Total Long-Term Debt	3 019 000	2 670 000	2 117 000	2 022 000
Total Current Debt	43 000	12 000	−14 000	197 000
Total Equity and Debt	3 139 000	2 913 000	2 246 000	2 329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	4 000	6 000	90 000
Other Income	300 000	300 000	300 000	75 000
Revenue	304 000	304 000	306 000	165 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	0	0	0	0
Depreciation	77 000	56 000	42 000	9 000
Impairment	0	0	0	0
Expenditure	408 000	118 000	202 000	57 000
Operating Profit	−103 000	186 000	103 000	108 000
Financial Income	1 000	0	0	0
Financial Costs	98 000	73 000	60 000	5 000
Financial Balance	−97 000	−73 000	−60 000	−5 000
Dividends	0	0	0	0
Net Income	−155 000	88 000	33 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 872 000	2 632 000	2 236 000	1 902 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	193 000	0	0	0
Total Tangible Assets	3 064 000	2 632 000	2 236 000	1 902 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 064 000	2 632 000	2 236 000	1 902 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	226 000	8 000	27 000
Total Current Assets	75 000	281 000	10 000	427 000
Total Assets	3 139 000	2 913 000	2 246 000	2 329 000
Total Equity	77 000	232 000	144 000	110 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 019 000	2 670 000	2 117 000	2 022 000
Creditors	37 000	2 000	0	186 000
Unpaid Taxes	0	0	−14 000	10 000
Dividends	0	0	0	0
Other Current Debt	6 000	4 000	0	0
Total Current Debt	43 000	12 000	−14 000	197 000
Total Equity and Debt	3 139 000	2 913 000	2 246 000	2 329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−201,3 %	37,93 %	22,92 %	72,73 %
Debt-to-Equity Ratio	39,21	11,51	14,7	18,38
Operating Profit Margin	−33,88 %	61,18 %	33,66 %	65,45 %
Current Ratio	1,74	23,42	−0,71	2,17
Quick Ratio	1,74	23,42	−0,71	2,17
Equity Ratio	0,02	0,08	0,06	0,05
Gross Profit Margin	100 %	100 %	99,02 %	100 %