KORN OG JORD OUSDAL AS

2350 NES PÅ HEDMARKEN

Finances

Return on Equity

2,76 %

Current Ratio

0,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	345 000	396 000	413 000	582 000
Net Income	417 000	1 416 000	17 000	341 000
Total Assets	18 835 000	14 963 000	13 514 000	13 673 000
Total Equity	15 099 000	14 682 000	13 485 000	13 468 000

Income (NOK)	2022	2021	2020	2019
Revenue	345 000	396 000	413 000	582 000
Expenditure	294 000	277 000	463 000	487 000
Operating Profit	51 000	119 000	−50 000	94 000
Financial Income	393 000	1 297 000	69 000	148 000
Financial Costs	0	0	2 000	−99 000
Financial Balance	393 000	1 297 000	67 000	247 000
Earnings Before Tax	444 000	1 416 000	17 000	341 000
Tax	27 000	0	0	0
Net Income	417 000	1 416 000	17 000	341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 895 000	12 965 000	12 866 000	12 925 000
Total Current Assets	940 000	1 998 000	649 000	749 000
Total Assets	18 835 000	14 963 000	13 514 000	13 673 000
Total Retained Equity	3 047 000	2 630 000	1 433 000	1 416 000
Total Equity	15 099 000	14 682 000	13 485 000	13 468 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 736 000	281 000	29 000	205 000
Total Equity and Debt	18 835 000	14 963 000	13 514 000	13 673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	11 000	0	72 000
Other Income	345 000	385 000	413 000	510 000
Revenue	345 000	396 000	413 000	582 000
Cost of Goods Sold	0	11 000	0	0
Salary Costs	0	82 000	245 000	285 000
Depreciation	59 000	59 000	59 000	59 000
Impairment	0	0	0	0
Expenditure	294 000	277 000	463 000	487 000
Operating Profit	51 000	119 000	−50 000	94 000
Financial Income	393 000	1 297 000	69 000	148 000
Financial Costs	0	0	2 000	−99 000
Financial Balance	393 000	1 297 000	67 000	247 000
Dividends	0	0	0	0
Net Income	417 000	1 416 000	17 000	341 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 045 000	9 104 000	9 163 000	9 222 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 045 000	9 104 000	9 163 000	9 222 000
Total Fiancial Fixed Assets	8 850 000	3 861 000	3 703 000	3 703 000
Total Fixed Assets	17 895 000	12 965 000	12 866 000	12 925 000
Stock	0	0	11 000	11 000
Total Investments	0	0	0	0
Cash, Bank	918 000	1 978 000	626 000	726 000
Total Current Assets	940 000	1 998 000	649 000	749 000
Total Assets	18 835 000	14 963 000	13 514 000	13 673 000
Total Equity	15 099 000	14 682 000	13 485 000	13 468 000
Short-Term Group Debt	0	219 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	178 000	30 000	8 000	23 000
Unpaid Taxes	0	3 000	18 000	177 000
Dividends	0	0	0	0
Other Current Debt	3 531 000	28 000	2 000	5 000
Total Current Debt	3 736 000	281 000	29 000	205 000
Total Equity and Debt	18 835 000	14 963 000	13 514 000	13 673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,76 %	9,64 %	0,13 %	2,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,78 %	30,05 %	−12,11 %	16,15 %
Current Ratio	0,25	7,11	22,38	3,65
Quick Ratio	0,25	7,11	36,06	3,86
Equity Ratio	0,8	0,98	1	0,99
Gross Profit Margin	100 %	97,22 %	100 %	100 %