KJEMINOR EIENDOM AS

7770 FLATANGER

Finances

Share Ownership

Return on Equity

−1,82 %

Current Ratio

0,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	829 000	4 527 000	1 403 000	1 380 000
Net Income	−110 000	248 000	323 000	285 000
Total Assets	20 808 000	11 069 000	11 787 000	12 588 000
Total Equity	6 032 000	6 141 000	5 893 000	5 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	829 000	4 527 000	1 403 000	1 380 000
Expenditure	1 037 000	4 209 000	935 000	909 000
Operating Profit	−207 000	318 000	469 000	470 000
Financial Income	67 000	0	0	1 000
Financial Costs	0	0	55 000	105 000
Financial Balance	67 000	0	−55 000	−104 000
Earnings Before Tax	−140 000	318 000	414 000	366 000
Tax	−31 000	70 000	91 000	81 000
Net Income	−110 000	248 000	323 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 269 000	11 024 000	11 784 000	12 549 000
Total Current Assets	10 539 000	45 000	3 000	39 000
Total Assets	20 808 000	11 069 000	11 787 000	12 588 000
Total Retained Equity	1 032 000	1 141 000	893 000	570 000
Total Equity	6 032 000	6 141 000	5 893 000	5 570 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 776 000	4 928 000	5 894 000	7 018 000
Total Equity and Debt	20 808 000	11 069 000	11 787 000	12 588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	829 000	4 527 000	1 403 000	1 380 000
Other Income	0	0	0	0
Revenue	829 000	4 527 000	1 403 000	1 380 000
Cost of Goods Sold	0	3 303 000	0	0
Salary Costs	0	0	0	0
Depreciation	862 000	862 000	862 000	862 000
Impairment	0	0	0	0
Expenditure	1 037 000	4 209 000	935 000	909 000
Operating Profit	−207 000	318 000	469 000	470 000
Financial Income	67 000	0	0	1 000
Financial Costs	0	0	55 000	105 000
Financial Balance	67 000	0	−55 000	−104 000
Dividends	0	0	0	0
Net Income	−110 000	248 000	323 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	631 000	524 000	421 000	325 000
Real Eastate	9 639 000	10 501 000	11 363 000	12 225 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 639 000	10 501 000	11 363 000	12 225 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 269 000	11 024 000	11 784 000	12 549 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 504 000	45 000	3 000	39 000
Total Current Assets	10 539 000	45 000	3 000	39 000
Total Assets	20 808 000	11 069 000	11 787 000	12 588 000
Total Equity	6 032 000	6 141 000	5 893 000	5 570 000
Short-Term Group Debt	14 700 000	4 700 000	5 640 000	6 789 000
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	12 000	0
Unpaid Taxes	0	51 000	54 000	57 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	14 776 000	4 928 000	5 894 000	7 018 000
Total Equity and Debt	20 808 000	11 069 000	11 787 000	12 588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,82 %	4,04 %	5,48 %	5,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−24,97 %	7,02 %	33,43 %	34,06 %
Current Ratio	0,71	0,01	0	0,01
Quick Ratio	0,71	0,01	0	0,01
Equity Ratio	0,29	0,55	0,5	0,44
Gross Profit Margin	100 %	27,04 %	100 %	100 %