KORSMO I BORETTSLAG

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

8,92 %

Current Ratio

8,3

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	922 000	922 000	922 000	907 000
Net Income	493 000	467 000	441 000	107 000
Total Assets	10 466 000	10 176 000	9 999 000	9 884 000
Total Equity	5 528 000	5 036 000	4 569 000	4 128 000

Income (NOK)	2022	2021	2020	2019
Revenue	922 000	922 000	922 000	907 000
Expenditure	381 000	378 000	402 000	734 000
Operating Profit	541 000	544 000	519 000	174 000
Financial Income	8 000	5 000	7 000	9 000
Financial Costs	57 000	82 000	84 000	76 000
Financial Balance	−49 000	−77 000	−77 000	−67 000
Earnings Before Tax	493 000	467 000	441 000	107 000
Tax	0	0	0	0
Net Income	493 000	467 000	441 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 346 000	9 346 000	9 346 000	9 346 000
Total Current Assets	1 120 000	829 000	653 000	537 000
Total Assets	10 466 000	10 176 000	9 999 000	9 884 000
Total Retained Equity	5 527 000	5 034 000	4 568 000	4 126 000
Total Equity	5 528 000	5 036 000	4 569 000	4 128 000
Total Long-Term Debt	4 746 000	5 069 000	5 393 000	5 720 000
Total Current Debt	135 000	42 000	37 000	35 000
Total Equity and Debt	10 466 000	10 176 000	9 999 000	9 884 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	922 000	922 000	922 000	907 000
Revenue	922 000	922 000	922 000	907 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	16 000	15 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	381 000	378 000	402 000	734 000
Operating Profit	541 000	544 000	519 000	174 000
Financial Income	8 000	5 000	7 000	9 000
Financial Costs	57 000	82 000	84 000	76 000
Financial Balance	−49 000	−77 000	−77 000	−67 000
Dividends	0	0	0	0
Net Income	493 000	467 000	441 000	107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 346 000	9 346 000	9 346 000	9 346 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 346 000	9 346 000	9 346 000	9 346 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 346 000	9 346 000	9 346 000	9 346 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 033 000	761 000	598 000	485 000
Total Current Assets	1 120 000	829 000	653 000	537 000
Total Assets	10 466 000	10 176 000	9 999 000	9 884 000
Total Equity	5 528 000	5 036 000	4 569 000	4 128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 746 000	5 069 000	5 393 000	5 720 000
Creditors	52 000	41 000	36 000	35 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	82 000	1 000	1 000	0
Total Current Debt	135 000	42 000	37 000	35 000
Total Equity and Debt	10 466 000	10 176 000	9 999 000	9 884 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,92 %	9,27 %	9,65 %	2,59 %
Debt-to-Equity Ratio	0,86	1,01	1,18	1,39
Operating Profit Margin	58,68 %	59 %	56,29 %	19,18 %
Current Ratio	8,3	19,74	17,65	15,34
Quick Ratio	8,3	19,74	17,65	15,34
Equity Ratio	0,53	0,49	0,46	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %