KAROSSERI EIENDOM AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

36,7 %

Current Ratio

0,41

Debt-to-Equity Ratio

2,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 008 000	1 008 000	672 000	0
Net Income	422 000	415 000	298 000	−1 000
Total Assets	4 307 000	3 779 000	3 037 000	36 000
Total Equity	1 150 000	728 000	313 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 008 000	1 008 000	672 000	0
Expenditure	467 000	476 000	307 000	1 000
Operating Profit	541 000	532 000	365 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	541 000	532 000	365 000	−1 000
Tax	119 000	117 000	67 000	0
Net Income	422 000	415 000	298 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 265 000	3 737 000	2 995 000	0
Total Current Assets	42 000	42 000	42 000	36 000
Total Assets	4 307 000	3 779 000	3 037 000	36 000
Total Retained Equity	1 120 000	698 000	283 000	−1 000
Total Equity	1 150 000	728 000	313 000	15 000
Total Long-Term Debt	3 055 000	2 972 000	2 663 000	0
Total Current Debt	102 000	79 000	61 000	21 000
Total Equity and Debt	4 307 000	3 779 000	3 037 000	36 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 008 000	1 008 000	672 000	0
Revenue	1 008 000	1 008 000	672 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	192 000	192 000	175 000	0
Impairment	0	0	0	0
Expenditure	467 000	476 000	307 000	1 000
Operating Profit	541 000	532 000	365 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	422 000	415 000	298 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 520 000	2 712 000	2 904 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 520 000	2 712 000	2 904 000	0
Total Fiancial Fixed Assets	1 745 000	1 025 000	91 000	0
Total Fixed Assets	4 265 000	3 737 000	2 995 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	36 000	36 000	36 000	36 000
Total Current Assets	42 000	42 000	42 000	36 000
Total Assets	4 307 000	3 779 000	3 037 000	36 000
Total Equity	1 150 000	728 000	313 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 055 000	2 972 000	2 663 000	0
Creditors	14 000	33 000	15 000	0
Unpaid Taxes	32 000	26 000	26 000	0
Dividends	0	0	0	0
Other Current Debt	21 000	21 000	21 000	21 000
Total Current Debt	102 000	79 000	61 000	21 000
Total Equity and Debt	4 307 000	3 779 000	3 037 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,7 %	57,01 %	95,21 %	−6,67 %
Debt-to-Equity Ratio	2,66	4,08	8,51	0
Operating Profit Margin	53,67 %	52,78 %	54,32 %	-
Current Ratio	0,41	0,53	0,69	1,71
Quick Ratio	0,41	0,53	0,69	1,71
Equity Ratio	0,27	0,19	0,1	0,42
Gross Profit Margin	100 %	100 %	100 %	-