KORSVIKA - BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,51 %

Current Ratio

11,66

Debt-to-Equity Ratio

3,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 224 000	1 234 000	1 235 000	1 232 000
Net Income	146 000	299 000	−549 000	333 000
Total Assets	12 884 000	13 067 000	12 394 000	11 802 000
Total Equity	2 648 000	2 502 000	2 203 000	2 753 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 224 000	1 234 000	1 235 000	1 232 000
Expenditure	947 000	663 000	1 466 000	650 000
Operating Profit	278 000	571 000	−231 000	582 000
Financial Income	10 000	4 000	1 000	4 000
Financial Costs	142 000	275 000	320 000	253 000
Financial Balance	−132 000	−271 000	−319 000	−249 000
Earnings Before Tax	146 000	299 000	−549 000	333 000
Tax	0	0	0	0
Net Income	146 000	299 000	−549 000	333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 731 000	11 731 000	11 731 000	11 731 000
Total Current Assets	1 154 000	1 337 000	664 000	71 000
Total Assets	12 884 000	13 067 000	12 394 000	11 802 000
Total Retained Equity	2 646 000	2 500 000	2 201 000	2 751 000
Total Equity	2 648 000	2 502 000	2 203 000	2 753 000
Total Long-Term Debt	10 138 000	10 479 000	1 161 000	8 723 000
Total Current Debt	99 000	86 000	9 030 000	326 000
Total Equity and Debt	12 884 000	13 067 000	12 394 000	11 802 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 224 000	1 234 000	1 235 000	1 232 000
Revenue	1 224 000	1 234 000	1 235 000	1 232 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	947 000	663 000	1 466 000	650 000
Operating Profit	278 000	571 000	−231 000	582 000
Financial Income	10 000	4 000	1 000	4 000
Financial Costs	142 000	275 000	320 000	253 000
Financial Balance	−132 000	−271 000	−319 000	−249 000
Dividends	0	0	0	0
Net Income	146 000	299 000	−549 000	333 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 731 000	11 731 000	11 731 000	11 731 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 731 000	11 731 000	11 731 000	11 731 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 731 000	11 731 000	11 731 000	11 731 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 154 000	1 332 000	647 000	0
Total Current Assets	1 154 000	1 337 000	664 000	71 000
Total Assets	12 884 000	13 067 000	12 394 000	11 802 000
Total Equity	2 648 000	2 502 000	2 203 000	2 753 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 138 000	10 479 000	1 161 000	8 723 000
Creditors	72 000	62 000	140 000	287 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	10 000	23 000	39 000
Total Current Debt	99 000	86 000	9 030 000	326 000
Total Equity and Debt	12 884 000	13 067 000	12 394 000	11 802 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,51 %	11,95 %	−24,92 %	12,1 %
Debt-to-Equity Ratio	3,83	4,19	0,53	3,17
Operating Profit Margin	22,71 %	46,27 %	−18,7 %	47,24 %
Current Ratio	11,66	15,55	0,07	0,22
Quick Ratio	11,66	15,55	0,07	0,22
Equity Ratio	0,21	0,19	0,18	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %