KLOPPEN EIENDOM AS

2850 LENA

Finances

Share Ownership

Return on Equity

26,61 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Net Income	554 000	605 000	543 000	518 000
Total Assets	3 386 000	3 814 000	3 840 000	3 774 000
Total Equity	2 082 000	2 128 000	2 523 000	2 581 000

Income (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Expenditure	259 000	180 000	242 000	291 000
Operating Profit	702 000	780 000	719 000	669 000
Financial Income	16 000	1 000	5 000	13 000
Financial Costs	5 000	2 000	9 000	0
Financial Balance	11 000	−1 000	−4 000	13 000
Earnings Before Tax	714 000	778 000	715 000	682 000
Tax	159 000	174 000	173 000	164 000
Net Income	554 000	605 000	543 000	518 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 305 000	1 453 000	1 458 000	1 658 000
Total Current Assets	2 081 000	2 361 000	2 382 000	2 116 000
Total Assets	3 386 000	3 814 000	3 840 000	3 774 000
Total Retained Equity	1 562 000	1 608 000	2 004 000	2 061 000
Total Equity	2 082 000	2 128 000	2 523 000	2 581 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 304 000	1 686 000	1 316 000	1 194 000
Total Equity and Debt	3 386 000	3 814 000	3 840 000	3 774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	960 000	960 000	960 000	960 000
Revenue	960 000	960 000	960 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	148 000	157 000	219 000	223 000
Impairment	0	0	0	0
Expenditure	259 000	180 000	242 000	291 000
Operating Profit	702 000	780 000	719 000	669 000
Financial Income	16 000	1 000	5 000	13 000
Financial Costs	5 000	2 000	9 000	0
Financial Balance	11 000	−1 000	−4 000	13 000
Dividends	600 000	1 000 000	600 000	500 000
Net Income	554 000	605 000	543 000	518 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 305 000	1 453 000	1 458 000	1 658 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 305 000	1 453 000	1 458 000	1 658 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 305 000	1 453 000	1 458 000	1 658 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 081 000	2 061 000	2 382 000	2 116 000
Total Current Assets	2 081 000	2 361 000	2 382 000	2 116 000
Total Assets	3 386 000	3 814 000	3 840 000	3 774 000
Total Equity	2 082 000	2 128 000	2 523 000	2 581 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	0	0	0
Unpaid Taxes	214 000	197 000	230 000	224 000
Dividends	600 000	1 000 000	600 000	500 000
Other Current Debt	319 000	1 315 000	313 000	306 000
Total Current Debt	1 304 000	1 686 000	1 316 000	1 194 000
Total Equity and Debt	3 386 000	3 814 000	3 840 000	3 774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,61 %	28,43 %	21,52 %	20,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,13 %	81,25 %	74,9 %	69,69 %
Current Ratio	1,6	1,4	1,81	1,77
Quick Ratio	1,6	1,4	1,81	1,77
Equity Ratio	0,61	0,56	0,66	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %