KEBO EIENDOM AS

8005 BODØ

Finances

Return on Equity

33,27 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 870 000	1 768 000	1 697 000	1 709 000
Net Income	824 000	781 000	638 000	972 000
Total Assets	3 799 000	3 944 000	3 963 000	4 006 000
Total Equity	2 477 000	2 653 000	2 872 000	2 984 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 870 000	1 768 000	1 697 000	1 709 000
Expenditure	818 000	783 000	873 000	812 000
Operating Profit	1 052 000	985 000	825 000	897 000
Financial Income	3 000	1 000	2 000	270 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	2 000	270 000
Earnings Before Tax	1 056 000	986 000	826 000	1 167 000
Tax	231 000	206 000	188 000	195 000
Net Income	824 000	781 000	638 000	972 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 281 000	2 419 000	2 557 000	2 697 000
Total Current Assets	1 518 000	1 526 000	1 406 000	1 308 000
Total Assets	3 799 000	3 944 000	3 963 000	4 006 000
Total Retained Equity	2 377 000	2 553 000	2 772 000	2 884 000
Total Equity	2 477 000	2 653 000	2 872 000	2 984 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 321 000	1 292 000	1 091 000	1 021 000
Total Equity and Debt	3 799 000	3 944 000	3 963 000	4 006 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	0	−21 000	0
Other Income	1 866 000	1 768 000	1 719 000	1 709 000
Revenue	1 870 000	1 768 000	1 697 000	1 709 000
Cost of Goods Sold	0	0	0	0
Salary Costs	159 000	159 000	159 000	133 000
Depreciation	138 000	138 000	140 000	141 000
Impairment	0	0	0	0
Expenditure	818 000	783 000	873 000	812 000
Operating Profit	1 052 000	985 000	825 000	897 000
Financial Income	3 000	1 000	2 000	270 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	2 000	270 000
Dividends	1 000 000	1 000 000	750 000	750 000
Net Income	824 000	781 000	638 000	972 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 119 000	2 257 000	2 395 000	2 535 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 119 000	2 257 000	2 395 000	2 535 000
Total Fiancial Fixed Assets	162 000	162 000	162 000	162 000
Total Fixed Assets	2 281 000	2 419 000	2 557 000	2 697 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 461 000	1 475 000	1 380 000	1 260 000
Total Current Assets	1 518 000	1 526 000	1 406 000	1 308 000
Total Assets	3 799 000	3 944 000	3 963 000	4 006 000
Total Equity	2 477 000	2 653 000	2 872 000	2 984 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	12 000	80 000	14 000
Unpaid Taxes	64 000	60 000	59 000	47 000
Dividends	1 000 000	1 000 000	750 000	750 000
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	1 321 000	1 292 000	1 091 000	1 021 000
Total Equity and Debt	3 799 000	3 944 000	3 963 000	4 006 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,27 %	29,44 %	22,21 %	32,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,26 %	55,71 %	48,62 %	52,49 %
Current Ratio	1,15	1,18	1,29	1,28
Quick Ratio	1,15	1,18	1,29	1,28
Equity Ratio	0,65	0,67	0,72	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %