STIFTELSEN KIEMPEPLASSEN

7021 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,24 %

Current Ratio

47,5

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	486 000	486 000	486 000	486 000
Net Income	168 000	218 000	207 000	125 000
Total Assets	5 074 000	5 065 000	5 001 000	4 953 000
Total Equity	3 963 000	3 795 000	3 577 000	3 370 000

Income (NOK)	2022	2021	2020	2019
Revenue	486 000	486 000	486 000	486 000
Expenditure	289 000	241 000	239 000	315 000
Operating Profit	198 000	245 000	247 000	171 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	32 000	30 000	43 000	48 000
Financial Balance	−30 000	−28 000	−41 000	−46 000
Earnings Before Tax	168 000	218 000	207 000	125 000
Tax	0	0	0	0
Net Income	168 000	218 000	207 000	125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 884 000	4 695 000	4 695 000	4 750 000
Total Current Assets	190 000	370 000	305 000	203 000
Total Assets	5 074 000	5 065 000	5 001 000	4 953 000
Total Retained Equity	3 963 000	3 795 000	3 577 000	3 370 000
Total Equity	3 963 000	3 795 000	3 577 000	3 370 000
Total Long-Term Debt	1 106 000	1 267 000	1 426 000	1 577 000
Total Current Debt	4 000	4 000	−3 000	5 000
Total Equity and Debt	5 074 000	5 065 000	5 001 000	4 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	486 000	486 000	486 000	486 000
Revenue	486 000	486 000	486 000	486 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	6 000
Depreciation	7 000	0	55 000	80 000
Impairment	0	0	0	0
Expenditure	289 000	241 000	239 000	315 000
Operating Profit	198 000	245 000	247 000	171 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	32 000	30 000	43 000	48 000
Financial Balance	−30 000	−28 000	−41 000	−46 000
Dividends	0	0	0	0
Net Income	168 000	218 000	207 000	125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 884 000	4 695 000	4 695 000	4 695 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	55 000
Total Tangible Assets	4 884 000	4 695 000	4 695 000	4 750 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 884 000	4 695 000	4 695 000	4 750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	246 000	209 000	127 000
Total Current Assets	190 000	370 000	305 000	203 000
Total Assets	5 074 000	5 065 000	5 001 000	4 953 000
Total Equity	3 963 000	3 795 000	3 577 000	3 370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 106 000	1 267 000	1 426 000	1 577 000
Creditors	0	0	−7 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	4 000	4 000	5 000
Total Current Debt	4 000	4 000	−3 000	5 000
Total Equity and Debt	5 074 000	5 065 000	5 001 000	4 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,24 %	5,74 %	5,79 %	3,71 %
Debt-to-Equity Ratio	0,28	0,33	0,4	0,47
Operating Profit Margin	40,74 %	50,41 %	50,82 %	35,19 %
Current Ratio	47,5	92,5	−101,67	40,6
Quick Ratio	47,5	92,5	−101,67	40,6
Equity Ratio	0,78	0,75	0,72	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %