K132 EIENDOM AS

3195 SKOPPUM

Finances

Share Ownership

Return on Equity

−4,19 %

Current Ratio

4,02

Debt-to-Equity Ratio

−8,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 073 000	1 030 000	817 000	728 000
Net Income	25 000	−3 000	−137 000	−542 000
Total Assets	4 928 000	5 083 000	5 628 000	5 088 000
Total Equity	−597 000	−621 000	−618 000	−481 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 073 000	1 030 000	817 000	728 000
Expenditure	732 000	803 000	704 000	787 000
Operating Profit	341 000	228 000	113 000	−59 000
Financial Income	61 000	63 000	60 000	74 000
Financial Costs	356 000	279 000	310 000	557 000
Financial Balance	−295 000	−216 000	−250 000	−483 000
Earnings Before Tax	47 000	12 000	−137 000	−542 000
Tax	22 000	15 000	0	0
Net Income	25 000	−3 000	−137 000	−542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 164 000	4 374 000	4 406 000	4 101 000
Total Current Assets	764 000	709 000	1 222 000	987 000
Total Assets	4 928 000	5 083 000	5 628 000	5 088 000
Total Retained Equity	−1 705 000	−1 730 000	−1 726 000	−1 590 000
Total Equity	−597 000	−621 000	−618 000	−481 000
Total Long-Term Debt	5 335 000	5 450 000	5 750 000	5 359 000
Total Current Debt	190 000	255 000	496 000	211 000
Total Equity and Debt	4 928 000	5 083 000	5 628 000	5 088 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	224 000
Other Income	1 073 000	1 030 000	817 000	504 000
Revenue	1 073 000	1 030 000	817 000	728 000
Cost of Goods Sold	0	0	5 000	213 000
Salary Costs	0	0	0	0
Depreciation	271 000	285 000	361 000	365 000
Impairment	0	0	0	0
Expenditure	732 000	803 000	704 000	787 000
Operating Profit	341 000	228 000	113 000	−59 000
Financial Income	61 000	63 000	60 000	74 000
Financial Costs	356 000	279 000	310 000	557 000
Financial Balance	−295 000	−216 000	−250 000	−483 000
Dividends	0	0	0	0
Net Income	25 000	−3 000	−137 000	−542 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 290 000	2 561 000	2 846 000	3 206 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 290 000	2 561 000	2 846 000	3 206 000
Total Fiancial Fixed Assets	1 874 000	1 813 000	1 560 000	895 000
Total Fixed Assets	4 164 000	4 374 000	4 406 000	4 101 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	69 000	114 000	0
Total Current Assets	764 000	709 000	1 222 000	987 000
Total Assets	4 928 000	5 083 000	5 628 000	5 088 000
Total Equity	−597 000	−621 000	−618 000	−481 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 335 000	5 450 000	5 750 000	5 359 000
Creditors	104 000	19 000	32 000	90 000
Unpaid Taxes	32 000	138 000	149 000	112 000
Dividends	0	0	0	0
Other Current Debt	32 000	83 000	315 000	8 000
Total Current Debt	190 000	255 000	496 000	211 000
Total Equity and Debt	4 928 000	5 083 000	5 628 000	5 088 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,19 %	0,48 %	22,17 %	112,68 %
Debt-to-Equity Ratio	−8,94	−8,78	−9,3	−11,14
Operating Profit Margin	31,78 %	22,14 %	13,83 %	−8,1 %
Current Ratio	4,02	2,78	2,46	4,68
Quick Ratio	4,02	2,78	2,46	4,68
Equity Ratio	−0,12	−0,12	−0,11	−0,09
Gross Profit Margin	100 %	100 %	99,39 %	70,74 %

Rotate your device to see the full table