KOAN APPARTEMENT AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

17,19 %

Current Ratio

0,3

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 968 000	2 072 000	1 940 000	1 860 000
Net Income	860 000	573 000	501 000	692 000
Total Assets	8 171 000	10 523 000	11 604 000	11 595 000
Total Equity	5 004 000	4 143 000	4 920 000	4 419 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 968 000	2 072 000	1 940 000	1 860 000
Expenditure	654 000	1 188 000	1 115 000	721 000
Operating Profit	1 314 000	884 000	825 000	1 139 000
Financial Income	24 000	30 000	26 000	31 000
Financial Costs	235 000	179 000	208 000	283 000
Financial Balance	−211 000	−149 000	−182 000	−252 000
Earnings Before Tax	1 103 000	735 000	643 000	887 000
Tax	243 000	162 000	141 000	195 000
Net Income	860 000	573 000	501 000	692 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 958 000	8 421 000	9 661 000	9 971 000
Total Current Assets	213 000	2 101 000	1 942 000	1 624 000
Total Assets	8 171 000	10 523 000	11 604 000	11 595 000
Total Retained Equity	3 654 000	2 793 000	2 220 000	1 719 000
Total Equity	5 004 000	4 143 000	4 920 000	4 419 000
Total Long-Term Debt	2 454 000	6 046 000	6 497 000	6 930 000
Total Current Debt	713 000	333 000	186 000	246 000
Total Equity and Debt	8 171 000	10 523 000	11 604 000	11 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 968 000	2 152 000	1 860 000	1 860 000
Other Income	0	−80 000	80 000	0
Revenue	1 968 000	2 072 000	1 940 000	1 860 000
Cost of Goods Sold	0	0	80 000	0
Salary Costs	0	0	0	0
Depreciation	482 000	511 000	437 000	466 000
Impairment	0	0	0	0
Expenditure	654 000	1 188 000	1 115 000	721 000
Operating Profit	1 314 000	884 000	825 000	1 139 000
Financial Income	24 000	30 000	26 000	31 000
Financial Costs	235 000	179 000	208 000	283 000
Financial Balance	−211 000	−149 000	−182 000	−252 000
Dividends	0	0	0	0
Net Income	860 000	573 000	501 000	692 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 294 000	7 760 000	8 375 000	8 692 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	48 000	64 000	0	0
Total Tangible Assets	7 342 000	7 824 000	8 375 000	8 692 000
Total Fiancial Fixed Assets	616 000	597 000	1 286 000	1 279 000
Total Fixed Assets	7 958 000	8 421 000	9 661 000	9 971 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	1 835 000	502 000	1 624 000
Total Current Assets	213 000	2 101 000	1 942 000	1 624 000
Total Assets	8 171 000	10 523 000	11 604 000	11 595 000
Total Equity	5 004 000	4 143 000	4 920 000	4 419 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 454 000	6 046 000	6 497 000	6 930 000
Creditors	69 000	20 000	35 000	3 000
Unpaid Taxes	74 000	123 000	0	73 000
Dividends	0	0	0	0
Other Current Debt	301 000	1 000	1 000	2 000
Total Current Debt	713 000	333 000	186 000	246 000
Total Equity and Debt	8 171 000	10 523 000	11 604 000	11 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,19 %	13,83 %	10,18 %	15,66 %
Debt-to-Equity Ratio	0,49	1,46	1,32	1,57
Operating Profit Margin	66,77 %	42,66 %	42,53 %	61,24 %
Current Ratio	0,3	6,31	10,44	6,6
Quick Ratio	0,3	6,31	10,44	6,6
Equity Ratio	0,61	0,39	0,42	0,38
Gross Profit Margin	100 %	100 %	95,88 %	100 %