KARLANDERGÅRDEN DA

0256 OSLO

Finances

Share Ownership

Return on Equity

13,75 %

Current Ratio

1,15

Debt-to-Equity Ratio

75,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 025 000	4 591 000	4 476 000	4 888 000
Net Income	91 000	247 000	470 000	2 163 000
Total Assets	52 559 000	52 988 000	27 724 000	28 132 000
Total Equity	662 000	572 000	324 000	−145 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 025 000	4 591 000	4 476 000	4 888 000
Expenditure	4 351 000	3 302 000	3 090 000	1 870 000
Operating Profit	675 000	1 290 000	1 386 000	3 018 000
Financial Income	1 207 000	143 000	5 000	11 000
Financial Costs	1 790 000	1 186 000	922 000	866 000
Financial Balance	−583 000	−1 043 000	−917 000	−855 000
Earnings Before Tax	91 000	247 000	470 000	2 163 000
Tax	0	0	0	0
Net Income	91 000	247 000	470 000	2 163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 325 000	49 669 000	27 042 000	27 328 000
Total Current Assets	2 234 000	3 319 000	682 000	803 000
Total Assets	52 559 000	52 988 000	27 724 000	28 132 000
Total Retained Equity	662 000	572 000	324 000	−145 000
Total Equity	662 000	572 000	324 000	−145 000
Total Long-Term Debt	49 945 000	50 202 000	26 369 000	26 798 000
Total Current Debt	1 951 000	2 214 000	1 030 000	1 478 000
Total Equity and Debt	52 559 000	52 988 000	27 724 000	28 132 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 025 000	4 591 000	4 476 000	4 888 000
Revenue	5 025 000	4 591 000	4 476 000	4 888 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 353 000	1 152 000	1 181 000	679 000
Impairment	0	0	0	0
Expenditure	4 351 000	3 302 000	3 090 000	1 870 000
Operating Profit	675 000	1 290 000	1 386 000	3 018 000
Financial Income	1 207 000	143 000	5 000	11 000
Financial Costs	1 790 000	1 186 000	922 000	866 000
Financial Balance	−583 000	−1 043 000	−917 000	−855 000
Dividends	0	0	0	0
Net Income	91 000	247 000	470 000	2 163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 569 000	26 053 000	27 023 000	27 306 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	16 000	19 000	22 000
Total Tangible Assets	26 582 000	26 069 000	27 042 000	27 328 000
Total Fiancial Fixed Assets	23 743 000	23 600 000	0	0
Total Fixed Assets	50 325 000	49 669 000	27 042 000	27 328 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	511 000	2 843 000	323 000	519 000
Total Current Assets	2 234 000	3 319 000	682 000	803 000
Total Assets	52 559 000	52 988 000	27 724 000	28 132 000
Total Equity	662 000	572 000	324 000	−145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 945 000	50 202 000	26 369 000	26 798 000
Creditors	279 000	456 000	273 000	578 000
Unpaid Taxes	0	0	5 000	0
Dividends	0	0	0	0
Other Current Debt	644 000	731 000	324 000	396 000
Total Current Debt	1 951 000	2 214 000	1 030 000	1 478 000
Total Equity and Debt	52 559 000	52 988 000	27 724 000	28 132 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,75 %	43,18 %	145,06 %	−1 491,72 %
Debt-to-Equity Ratio	75,45	87,77	81,39	−184,81
Operating Profit Margin	13,43 %	28,1 %	30,97 %	61,74 %
Current Ratio	1,15	1,5	0,66	0,54
Quick Ratio	1,15	1,5	0,66	0,54
Equity Ratio	0,01	0,01	0,01	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %