KOJ EIENDOM AS

1346 GJETTUM

Finances

Share Ownership

Return on Equity

93,46 %

Current Ratio

1,8

Debt-to-Equity Ratio

99,03

Key figures (NOK)	2022	2021	2020
Revenue	667 000	569 000	229 000
Net Income	100 000	−85 000	−66 000
Total Assets	10 946 000	11 264 000	7 606 000
Total Equity	107 000	−47 000	38 000

Income (NOK)	2022	2021	2020
Revenue	667 000	569 000	229 000
Expenditure	280 000	550 000	310 000
Operating Profit	387 000	18 000	−82 000
Financial Income	1 000	0	0
Financial Costs	261 000	128 000	3 000
Financial Balance	−260 000	−128 000	−3 000
Earnings Before Tax	128 000	−109 000	−84 000
Tax	28 000	−24 000	−18 000
Net Income	100 000	−85 000	−66 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	10 508 000	10 514 000	6 067 000
Total Current Assets	438 000	750 000	1 539 000
Total Assets	10 946 000	11 264 000	7 606 000
Total Retained Equity	7 000	−152 000	−67 000
Total Equity	107 000	−47 000	38 000
Total Long-Term Debt	10 596 000	11 203 000	7 514 000
Total Current Debt	243 000	108 000	55 000
Total Equity and Debt	10 946 000	11 264 000	7 606 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	667 000	569 000	229 000
Revenue	667 000	569 000	229 000
Cost of Goods Sold	0	0	0
Salary Costs	0	77 000	0
Depreciation	42 000	203 000	111 000
Impairment	0	0	0
Expenditure	280 000	550 000	310 000
Operating Profit	387 000	18 000	−82 000
Financial Income	1 000	0	0
Financial Costs	261 000	128 000	3 000
Financial Balance	−260 000	−128 000	−3 000
Dividends	0	0	0
Net Income	100 000	−85 000	−66 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	60 000	59 000	26 000
Real Eastate	10 128 000	10 128 000	5 940 000
Machinery and Plant Facilities	0	0	0
Fixtures	177 000	219 000	0
Total Tangible Assets	10 305 000	10 347 000	5 940 000
Total Fiancial Fixed Assets	144 000	108 000	102 000
Total Fixed Assets	10 508 000	10 514 000	6 067 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	283 000	750 000	233 000
Total Current Assets	438 000	750 000	1 539 000
Total Assets	10 946 000	11 264 000	7 606 000
Total Equity	107 000	−47 000	38 000
Short-Term Group Debt	130 000	0	0
Total Long-Term Debt	10 596 000	11 203 000	7 514 000
Creditors	7 000	20 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	107 000	78 000	50 000
Total Current Debt	243 000	108 000	55 000
Total Equity and Debt	10 946 000	11 264 000	7 606 000

Financial indicators	2022	2021	2020
Return on Equity	93,46 %	180,85 %	−173,68 %
Debt-to-Equity Ratio	99,03	−238,36	197,74
Operating Profit Margin	58,02 %	3,16 %	−35,81 %
Current Ratio	1,8	6,94	27,98
Quick Ratio	1,8	6,94	27,98
Equity Ratio	0,01	−0	0
Gross Profit Margin	100 %	100 %	100 %