KUBON EIENDOM MINDE AS

5152 BØNES

Finances

Share Ownership

Return on Equity

4,5 %

Current Ratio

9,75

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 999 000	9 538 000	9 577 000	9 270 000
Net Income	2 975 000	2 713 000	2 260 000	5 418 000
Total Assets	77 129 000	73 864 000	71 005 000	80 151 000
Total Equity	66 071 000	63 096 000	60 384 000	58 123 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 999 000	9 538 000	9 577 000	9 270 000
Expenditure	5 699 000	5 478 000	6 026 000	2 117 000
Operating Profit	4 300 000	4 060 000	3 551 000	7 154 000
Financial Income	190 000	2 000	28 000	688 000
Financial Costs	274 000	185 000	310 000	561 000
Financial Balance	−84 000	−183 000	−282 000	127 000
Earnings Before Tax	4 216 000	3 877 000	3 269 000	7 281 000
Tax	1 241 000	1 165 000	1 009 000	1 863 000
Net Income	2 975 000	2 713 000	2 260 000	5 418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	61 546 000	64 631 000	66 747 000	69 936 000
Total Current Assets	15 582 000	9 233 000	4 259 000	10 215 000
Total Assets	77 129 000	73 864 000	71 005 000	80 151 000
Total Retained Equity	16 071 000	13 096 000	10 384 000	8 123 000
Total Equity	66 071 000	63 096 000	60 384 000	58 123 000
Total Long-Term Debt	9 460 000	9 400 000	9 400 000	19 760 000
Total Current Debt	1 598 000	1 367 000	1 222 000	2 268 000
Total Equity and Debt	77 129 000	73 864 000	71 005 000	80 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 999 000	9 538 000	9 577 000	9 270 000
Revenue	9 999 000	9 538 000	9 577 000	9 270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	383 000	389 000	380 000	307 000
Depreciation	3 085 000	3 190 000	3 190 000	3 192 000
Impairment	0	0	0	0
Expenditure	5 699 000	5 478 000	6 026 000	2 117 000
Operating Profit	4 300 000	4 060 000	3 551 000	7 154 000
Financial Income	190 000	2 000	28 000	688 000
Financial Costs	274 000	185 000	310 000	561 000
Financial Balance	−84 000	−183 000	−282 000	127 000
Dividends	0	0	0	0
Net Income	2 975 000	2 713 000	2 260 000	5 418 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	61 264 000	64 331 000	66 325 000	69 393 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	102 000	224 000	346 000
Total Tangible Assets	61 349 000	64 434 000	66 550 000	69 739 000
Total Fiancial Fixed Assets	197 000	197 000	197 000	197 000
Total Fixed Assets	61 546 000	64 631 000	66 747 000	69 936 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 122 000	8 939 000	3 777 000	9 688 000
Total Current Assets	15 582 000	9 233 000	4 259 000	10 215 000
Total Assets	77 129 000	73 864 000	71 005 000	80 151 000
Total Equity	66 071 000	63 096 000	60 384 000	58 123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 460 000	9 400 000	9 400 000	19 760 000
Creditors	35 000	19 000	64 000	78 000
Unpaid Taxes	57 000	69 000	64 000	58 000
Dividends	0	0	0	0
Other Current Debt	264 000	115 000	85 000	268 000
Total Current Debt	1 598 000	1 367 000	1 222 000	2 268 000
Total Equity and Debt	77 129 000	73 864 000	71 005 000	80 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,5 %	4,3 %	3,74 %	9,32 %
Debt-to-Equity Ratio	0,14	0,15	0,16	0,34
Operating Profit Margin	43 %	42,57 %	37,08 %	77,17 %
Current Ratio	9,75	6,75	3,49	4,5
Quick Ratio	9,75	6,75	3,49	4,5
Equity Ratio	0,86	0,85	0,85	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %