OP KNUTSEN RÅDGIVNING AS

1181 OSLO

Finances

Share Ownership

Return on Equity

5,59 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 682 000	1 192 000	555 000	674 000
Net Income	24 000	187 000	−11 000	2 000
Total Assets	2 097 000	1 564 000	774 000	915 000
Total Equity	429 000	404 000	218 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 682 000	1 192 000	555 000	674 000
Expenditure	1 658 000	1 003 000	568 000	672 000
Operating Profit	23 000	189 000	−13 000	1 000
Financial Income	8 000	2 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	8 000	2 000	2 000	1 000
Earnings Before Tax	31 000	191 000	−11 000	2 000
Tax	7 000	4 000	0	0
Net Income	24 000	187 000	−11 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 097 000	1 564 000	774 000	915 000
Total Assets	2 097 000	1 564 000	774 000	915 000
Total Retained Equity	379 000	354 000	168 000	179 000
Total Equity	429 000	404 000	218 000	229 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 668 000	1 159 000	556 000	686 000
Total Equity and Debt	2 097 000	1 564 000	774 000	915 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 682 000	1 192 000	555 000	674 000
Other Income	0	0	0	0
Revenue	1 682 000	1 192 000	555 000	674 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 543 000	885 000	461 000	557 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 658 000	1 003 000	568 000	672 000
Operating Profit	23 000	189 000	−13 000	1 000
Financial Income	8 000	2 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	8 000	2 000	2 000	1 000
Dividends	0	0	0	0
Net Income	24 000	187 000	−11 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 847 000	1 529 000	739 000	746 000
Total Current Assets	2 097 000	1 564 000	774 000	915 000
Total Assets	2 097 000	1 564 000	774 000	915 000
Total Equity	429 000	404 000	218 000	229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	560 000	542 000	294 000	421 000
Dividends	0	0	0	0
Other Current Debt	1 099 000	613 000	262 000	264 000
Total Current Debt	1 668 000	1 159 000	556 000	686 000
Total Equity and Debt	2 097 000	1 564 000	774 000	915 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,59 %	46,29 %	−5,05 %	0,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,37 %	15,86 %	−2,34 %	0,15 %
Current Ratio	1,26	1,35	1,39	1,33
Quick Ratio	1,26	1,35	1,39	1,33
Equity Ratio	0,2	0,26	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %