KORSFUR BYGG AS

4280 SKUDENESHAVN

Finances

Share Ownership

Return on Equity

104,66 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 677 000	4 189 000	4 822 000	3 407 000
Net Income	202 000	314 000	−456 000	106 000
Total Assets	1 016 000	423 000	456 000	383 000
Total Equity	193 000	−9 000	−323 000	134 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 677 000	4 189 000	4 822 000	3 407 000
Expenditure	4 400 000	3 767 000	5 376 000	3 258 000
Operating Profit	278 000	422 000	−554 000	148 000
Financial Income	0	0	0	0
Financial Costs	13 000	19 000	28 000	12 000
Financial Balance	−13 000	−19 000	−28 000	−12 000
Earnings Before Tax	264 000	402 000	−582 000	136 000
Tax	63 000	89 000	−126 000	30 000
Net Income	202 000	314 000	−456 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	109 000	197 000	93 000
Total Current Assets	970 000	314 000	259 000	290 000
Total Assets	1 016 000	423 000	456 000	383 000
Total Retained Equity	143 000	−59 000	−373 000	84 000
Total Equity	193 000	−9 000	−323 000	134 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	824 000	432 000	779 000	250 000
Total Equity and Debt	1 016 000	423 000	456 000	383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 677 000	4 189 000	4 822 000	3 407 000
Other Income	0	0	0	0
Revenue	4 677 000	4 189 000	4 822 000	3 407 000
Cost of Goods Sold	3 112 000	2 786 000	4 047 000	2 021 000
Salary Costs	899 000	638 000	923 000	932 000
Depreciation	0	0	6 000	7 000
Impairment	0	0	0	0
Expenditure	4 400 000	3 767 000	5 376 000	3 258 000
Operating Profit	278 000	422 000	−554 000	148 000
Financial Income	0	0	0	0
Financial Costs	13 000	19 000	28 000	12 000
Financial Balance	−13 000	−19 000	−28 000	−12 000
Dividends	0	0	0	0
Net Income	202 000	314 000	−456 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	46 000	109 000	197 000	72 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	22 000
Total Tangible Assets	0	0	0	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	109 000	197 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	34 000	41 000	234 000
Total Current Assets	970 000	314 000	259 000	290 000
Total Assets	1 016 000	423 000	456 000	383 000
Total Equity	193 000	−9 000	−323 000	134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	402 000	67 000	123 000	73 000
Unpaid Taxes	161 000	244 000	143 000	175 000
Dividends	0	0	0	0
Other Current Debt	0	1 000	1 000	2 000
Total Current Debt	824 000	432 000	779 000	250 000
Total Equity and Debt	1 016 000	423 000	456 000	383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,66 %	−3 488,89 %	141,18 %	79,1 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	5,94 %	10,07 %	−11,49 %	4,34 %
Current Ratio	1,18	0,73	0,33	1,16
Quick Ratio	1,18	0,73	0,33	1,16
Equity Ratio	0,19	−0,02	−0,71	0,35
Gross Profit Margin	33,46 %	33,49 %	16,07 %	40,68 %