KLOPPÅ EIGEDOM AS

4235 HEBNES

Finances

Share Ownership

Return on Equity

14,04 %

Current Ratio

1,99

Debt-to-Equity Ratio

2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	568 000	666 000	689 000	326 000
Net Income	250 000	398 000	370 000	112 000
Total Assets	6 067 000	4 128 000	4 118 000	3 856 000
Total Equity	1 780 000	1 530 000	1 168 000	983 000

Income (NOK)	2022	2021	2020	2019
Revenue	568 000	666 000	689 000	326 000
Expenditure	102 000	102 000	149 000	110 000
Operating Profit	466 000	565 000	540 000	216 000
Financial Income	0	33 000	34 000	39 000
Financial Costs	150 000	92 000	105 000	116 000
Financial Balance	−150 000	−59 000	−71 000	−77 000
Earnings Before Tax	316 000	506 000	470 000	139 000
Tax	66 000	108 000	100 000	27 000
Net Income	250 000	398 000	370 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 404 000	3 501 000	3 632 000	3 777 000
Total Current Assets	664 000	627 000	486 000	79 000
Total Assets	6 067 000	4 128 000	4 118 000	3 856 000
Total Retained Equity	1 143 000	893 000	531 000	346 000
Total Equity	1 780 000	1 530 000	1 168 000	983 000
Total Long-Term Debt	3 955 000	2 265 000	2 462 000	2 657 000
Total Current Debt	333 000	333 000	488 000	215 000
Total Equity and Debt	6 067 000	4 128 000	4 118 000	3 856 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	568 000	666 000	689 000	326 000
Revenue	568 000	666 000	689 000	326 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	80 000	70 000	80 000	72 000
Impairment	0	0	0	0
Expenditure	102 000	102 000	149 000	110 000
Operating Profit	466 000	565 000	540 000	216 000
Financial Income	0	33 000	34 000	39 000
Financial Costs	150 000	92 000	105 000	116 000
Financial Balance	−150 000	−59 000	−71 000	−77 000
Dividends	0	0	150 000	0
Net Income	250 000	398 000	370 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 804 000	1 798 000	1 863 000	1 927 000
Machinery and Plant Facilities	1 948 000	0	0	10 000
Fixtures	13 000	18 000	23 000	28 000
Total Tangible Assets	3 765 000	1 816 000	1 886 000	1 966 000
Total Fiancial Fixed Assets	1 639 000	1 685 000	1 747 000	1 811 000
Total Fixed Assets	5 404 000	3 501 000	3 632 000	3 777 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	222 000	627 000	403 000	79 000
Total Current Assets	664 000	627 000	486 000	79 000
Total Assets	6 067 000	4 128 000	4 118 000	3 856 000
Total Equity	1 780 000	1 530 000	1 168 000	983 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 955 000	2 265 000	2 462 000	2 657 000
Creditors	288 000	0	62 000	0
Unpaid Taxes	0	177 000	131 000	71 000
Dividends	0	0	150 000	0
Other Current Debt	0	57 000	55 000	132 000
Total Current Debt	333 000	333 000	488 000	215 000
Total Equity and Debt	6 067 000	4 128 000	4 118 000	3 856 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,04 %	26,01 %	31,68 %	11,39 %
Debt-to-Equity Ratio	2,22	1,48	2,11	2,7
Operating Profit Margin	82,04 %	84,83 %	78,37 %	66,26 %
Current Ratio	1,99	1,88	1	0,37
Quick Ratio	1,99	1,88	1	0,37
Equity Ratio	0,29	0,37	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %