KRISTIANPLASS AS

6040 VIGRA

Finances

Return on Equity

216,28 %

Current Ratio

0,16

Debt-to-Equity Ratio

28,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Net Income	186 000	202 000	231 000	59 000
Total Assets	3 230 000	1 509 000	1 486 000	1 577 000
Total Equity	86 000	−100 000	−302 000	−534 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Expenditure	166 000	190 000	140 000	346 000
Operating Profit	314 000	290 000	340 000	134 000
Financial Income	0	0	0	0
Financial Costs	75 000	32 000	43 000	59 000
Financial Balance	−75 000	−32 000	−43 000	−59 000
Earnings Before Tax	239 000	259 000	297 000	75 000
Tax	53 000	57 000	65 000	17 000
Net Income	186 000	202 000	231 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 116 000	1 460 000	1 373 000	1 448 000
Total Current Assets	115 000	50 000	112 000	130 000
Total Assets	3 230 000	1 509 000	1 486 000	1 577 000
Total Retained Equity	−514 000	−700 000	−902 000	−1 134 000
Total Equity	86 000	−100 000	−302 000	−534 000
Total Long-Term Debt	2 436 000	1 421 000	1 671 000	1 997 000
Total Current Debt	709 000	189 000	117 000	114 000
Total Equity and Debt	3 230 000	1 509 000	1 486 000	1 577 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	480 000	480 000	480 000
Revenue	480 000	480 000	480 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	7 000	9 000	180 000
Impairment	0	0	0	0
Expenditure	166 000	190 000	140 000	346 000
Operating Profit	314 000	290 000	340 000	134 000
Financial Income	0	0	0	0
Financial Costs	75 000	32 000	43 000	59 000
Financial Balance	−75 000	−32 000	−43 000	−59 000
Dividends	0	0	0	0
Net Income	186 000	202 000	231 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	313 000	366 000	423 000	488 000
Real Eastate	2 557 000	844 000	847 000	852 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	30 000	34 000	38 000
Total Tangible Assets	2 583 000	874 000	881 000	890 000
Total Fiancial Fixed Assets	220 000	220 000	70 000	70 000
Total Fixed Assets	3 116 000	1 460 000	1 373 000	1 448 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	98 000	34 000	97 000	115 000
Total Current Assets	115 000	50 000	112 000	130 000
Total Assets	3 230 000	1 509 000	1 486 000	1 577 000
Total Equity	86 000	−100 000	−302 000	−534 000
Short-Term Group Debt	0	0	0	91 000
Total Long-Term Debt	2 436 000	1 421 000	1 671 000	1 997 000
Creditors	28 000	20 000	8 000	8 000
Unpaid Taxes	15 000	19 000	18 000	16 000
Dividends	0	0	0	0
Other Current Debt	666 000	151 000	91 000	0
Total Current Debt	709 000	189 000	117 000	114 000
Total Equity and Debt	3 230 000	1 509 000	1 486 000	1 577 000

Financial indicators	2022	2021	2020	2019
Return on Equity	216,28 %	−202 %	−76,49 %	−11,05 %
Debt-to-Equity Ratio	28,33	−14,21	−5,53	−3,74
Operating Profit Margin	65,42 %	60,42 %	70,83 %	27,92 %
Current Ratio	0,16	0,26	0,96	1,14
Quick Ratio	0,16	0,26	0,96	1,14
Equity Ratio	0,03	−0,07	−0,2	−0,34
Gross Profit Margin	100 %	100 %	100 %	100 %