KARSTENSENS AS

0353 OSLO

Finances

Share Ownership

Return on Equity

47,45 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 483 000	2 440 000	825 000	1 616 000
Net Income	186 000	252 000	−4 000	27 000
Total Assets	1 340 000	804 000	75 000	247 000
Total Equity	392 000	207 000	−45 000	−41 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 483 000	2 440 000	825 000	1 616 000
Expenditure	4 247 000	2 129 000	829 000	1 563 000
Operating Profit	237 000	311 000	−3 000	53 000
Financial Income	25 000	2 000	0	0
Financial Costs	22 000	0	0	0
Financial Balance	3 000	2 000	0	0
Earnings Before Tax	240 000	313 000	−4 000	52 000
Tax	54 000	61 000	0	25 000
Net Income	186 000	252 000	−4 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 340 000	804 000	75 000	247 000
Total Assets	1 340 000	804 000	75 000	247 000
Total Retained Equity	362 000	177 000	−75 000	−71 000
Total Equity	392 000	207 000	−45 000	−41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	948 000	597 000	120 000	289 000
Total Equity and Debt	1 340 000	804 000	75 000	247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 483 000	2 440 000	825 000	1 616 000
Other Income	0	0	0	0
Revenue	4 483 000	2 440 000	825 000	1 616 000
Cost of Goods Sold	3 487 000	1 647 000	239 000	521 000
Salary Costs	527 000	344 000	444 000	714 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 247 000	2 129 000	829 000	1 563 000
Operating Profit	237 000	311 000	−3 000	53 000
Financial Income	25 000	2 000	0	0
Financial Costs	22 000	0	0	0
Financial Balance	3 000	2 000	0	0
Dividends	0	0	0	0
Net Income	186 000	252 000	−4 000	27 000

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	610 000	31 000	0	0
Total Investments	0	0	0	0
Cash, Bank	655 000	758 000	72 000	83 000
Total Current Assets	1 340 000	804 000	75 000	247 000
Total Assets	1 340 000	804 000	75 000	247 000
Total Equity	392 000	207 000	−45 000	−41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	368 000	−3 000	0	2 000
Unpaid Taxes	47 000	519 000	24 000	122 000
Dividends	0	0	0	0
Other Current Debt	479 000	20 000	96 000	165 000
Total Current Debt	948 000	597 000	120 000	289 000
Total Equity and Debt	1 340 000	804 000	75 000	247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,45 %	121,74 %	8,89 %	−65,85 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	5,29 %	12,75 %	−0,36 %	3,28 %
Current Ratio	1,41	1,35	0,63	0,85
Quick Ratio	3,96	1,42	0,63	0,85
Equity Ratio	0,29	0,26	−0,6	−0,17
Gross Profit Margin	22,22 %	32,5 %	71,03 %	67,76 %