KARMØY EIENDOM AS

3520 JEVNAKER

Finances

Return on Equity

−12,13 %

Current Ratio

3,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	5 000	0	0
Net Income	−987 000	−441 000	9 250 000	−94 000
Total Assets	9 585 000	10 596 000	17 730 000	6 138 000
Total Equity	8 138 000	10 126 000	12 566 000	4 300 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	5 000	0	0
Expenditure	982 000	529 000	−19 000	120 000
Operating Profit	−982 000	−524 000	19 000	−120 000
Financial Income	19 000	1 000	9 264 000	0
Financial Costs	109 000	17 000	37 000	0
Financial Balance	−90 000	−16 000	9 227 000	0
Earnings Before Tax	−1 073 000	−540 000	9 245 000	−120 000
Tax	−85 000	−99 000	−4 000	−26 000
Net Income	−987 000	−441 000	9 250 000	−94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 477 000	7 260 000	2 402 000	6 081 000
Total Current Assets	5 109 000	3 336 000	15 328 000	57 000
Total Assets	9 585 000	10 596 000	17 730 000	6 138 000
Total Retained Equity	8 038 000	10 026 000	12 466 000	4 200 000
Total Equity	8 138 000	10 126 000	12 566 000	4 300 000
Total Long-Term Debt	0	85 000	2 985 000	1 505 000
Total Current Debt	1 447 000	385 000	2 179 000	333 000
Total Equity and Debt	9 585 000	10 596 000	17 730 000	6 138 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	5 000	0	0
Other Income	0	0	0	0
Revenue	0	5 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	30 000	30 000	0	0
Impairment	0	0	0	0
Expenditure	982 000	529 000	−19 000	120 000
Operating Profit	−982 000	−524 000	19 000	−120 000
Financial Income	19 000	1 000	9 264 000	0
Financial Costs	109 000	17 000	37 000	0
Financial Balance	−90 000	−16 000	9 227 000	0
Dividends	1 000 000	2 000 000	800 000	0
Net Income	−987 000	−441 000	9 250 000	−94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	89 000	119 000	149 000	339 000
Total Tangible Assets	89 000	119 000	149 000	339 000
Total Fiancial Fixed Assets	4 387 000	7 141 000	2 253 000	5 742 000
Total Fixed Assets	4 477 000	7 260 000	2 402 000	6 081 000
Stock	0	0	0	0
Total Investments	2 965 000	0	0	0
Cash, Bank	2 130 000	3 318 000	288 000	57 000
Total Current Assets	5 109 000	3 336 000	15 328 000	57 000
Total Assets	9 585 000	10 596 000	17 730 000	6 138 000
Total Equity	8 138 000	10 126 000	12 566 000	4 300 000
Short-Term Group Debt	0	0	0	312 000
Total Long-Term Debt	0	85 000	2 985 000	1 505 000
Creditors	56 000	64 000	87 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	2 000 000	800 000	0
Other Current Debt	390 000	321 000	1 292 000	9 000
Total Current Debt	1 447 000	385 000	2 179 000	333 000
Total Equity and Debt	9 585 000	10 596 000	17 730 000	6 138 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,13 %	−4,36 %	73,61 %	−2,19 %
Debt-to-Equity Ratio	0	0,01	0,24	0,35
Operating Profit Margin	-	−10 480 %	-	-
Current Ratio	3,53	8,66	7,03	0,17
Quick Ratio	3,53	8,66	7,03	0,17
Equity Ratio	0,85	0,96	0,71	0,7
Gross Profit Margin	-	100 %	-	-