KVENILDMYRA 3 AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

54,98 %

Current Ratio

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 178 000	9 150 000	9 419 000	7 445 000
Net Income	4 060 000	4 169 000	4 090 000	3 510 000
Total Assets	39 035 000	39 277 000	74 373 000	73 465 000
Total Equity	7 385 000	7 704 000	7 956 000	8 014 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 178 000	9 150 000	9 419 000	7 445 000
Expenditure	3 393 000	3 236 000	3 652 000	1 569 000
Operating Profit	5 786 000	5 914 000	5 765 000	5 875 000
Financial Income	11 000	11 000	778 000	853 000
Financial Costs	591 000	581 000	1 485 000	2 228 000
Financial Balance	−580 000	−570 000	−707 000	−1 375 000
Earnings Before Tax	5 205 000	5 344 000	5 058 000	4 500 000
Tax	1 145 000	1 176 000	968 000	990 000
Net Income	4 060 000	4 169 000	4 090 000	3 510 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 901 000	38 708 000	65 031 000	70 504 000
Total Current Assets	134 000	568 000	9 342 000	2 961 000
Total Assets	39 035 000	39 277 000	74 373 000	73 465 000
Total Retained Equity	6 593 000	6 912 000	7 164 000	7 222 000
Total Equity	7 385 000	7 704 000	7 956 000	8 014 000
Total Long-Term Debt	405 000	495 000	60 566 000	60 768 000
Total Current Debt	31 246 000	31 078 000	5 851 000	4 684 000
Total Equity and Debt	39 035 000	39 277 000	74 373 000	73 465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 178 000	9 150 000	9 419 000	7 445 000
Revenue	9 178 000	9 150 000	9 419 000	7 445 000
Cost of Goods Sold	1 028 000	1 338 000	1 517 000	0
Salary Costs	0	0	0	0
Depreciation	1 339 000	1 323 000	1 338 000	1 271 000
Impairment	0	0	0	0
Expenditure	3 393 000	3 236 000	3 652 000	1 569 000
Operating Profit	5 786 000	5 914 000	5 765 000	5 875 000
Financial Income	11 000	11 000	778 000	853 000
Financial Costs	591 000	581 000	1 485 000	2 228 000
Financial Balance	−580 000	−570 000	−707 000	−1 375 000
Dividends	0	0	0	0
Net Income	4 060 000	4 169 000	4 090 000	3 510 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 370 000	38 708 000	40 031 000	41 204 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 531 000	0	0	0
Total Tangible Assets	38 901 000	38 708 000	40 031 000	41 204 000
Total Fiancial Fixed Assets	0	0	25 000 000	29 300 000
Total Fixed Assets	38 901 000	38 708 000	65 031 000	70 504 000
Stock	0	0	0	380 000
Total Investments	0	0	0	0
Cash, Bank	0	0	103 000	263 000
Total Current Assets	134 000	568 000	9 342 000	2 961 000
Total Assets	39 035 000	39 277 000	74 373 000	73 465 000
Total Equity	7 385 000	7 704 000	7 956 000	8 014 000
Short-Term Group Debt	5 615 000	5 668 000	5 318 000	0
Total Long-Term Debt	405 000	495 000	60 566 000	60 768 000
Creditors	795 000	280 000	208 000	282 000
Unpaid Taxes	219 000	336 000	390 000	185 000
Dividends	0	0	0	0
Other Current Debt	24 617 000	24 939 000	80 000	256 000
Total Current Debt	31 246 000	31 078 000	5 851 000	4 684 000
Total Equity and Debt	39 035 000	39 277 000	74 373 000	73 465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,98 %	54,11 %	51,41 %	43,8 %
Debt-to-Equity Ratio	0,05	0,06	7,61	7,58
Operating Profit Margin	63,04 %	64,63 %	61,21 %	78,91 %
Current Ratio	0	0,02	1,6	0,63
Quick Ratio	0	0,02	1,6	0,69
Equity Ratio	0,19	0,2	0,11	0,11
Gross Profit Margin	88,8 %	85,38 %	83,89 %	100 %