VIDAR J KRISTIANSEN AS

9440 EVENSKJER

Finances

Share Ownership

Return on Equity

43,16 %

Current Ratio

4,43

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 798 000	2 218 000	2 290 000	2 776 000
Net Income	628 000	70 000	62 000	198 000
Total Assets	2 286 000	1 284 000	1 224 000	1 220 000
Total Equity	1 455 000	827 000	758 000	696 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 798 000	2 218 000	2 290 000	2 776 000
Expenditure	2 993 000	2 129 000	2 213 000	2 522 000
Operating Profit	805 000	89 000	78 000	254 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	805 000	89 000	79 000	254 000
Tax	177 000	20 000	17 000	56 000
Net Income	628 000	70 000	62 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	358 000	400 000	454 000	162 000
Total Current Assets	1 928 000	884 000	770 000	1 058 000
Total Assets	2 286 000	1 284 000	1 224 000	1 220 000
Total Retained Equity	1 405 000	777 000	708 000	646 000
Total Equity	1 455 000	827 000	758 000	696 000
Total Long-Term Debt	396 000	394 000	386 000	370 000
Total Current Debt	435 000	63 000	80 000	154 000
Total Equity and Debt	2 286 000	1 284 000	1 224 000	1 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 798 000	2 218 000	2 242 000	2 708 000
Other Income	0	0	48 000	68 000
Revenue	3 798 000	2 218 000	2 290 000	2 776 000
Cost of Goods Sold	2 549 000	1 683 000	1 736 000	2 072 000
Salary Costs	139 000	100 000	100 000	112 000
Depreciation	42 000	54 000	64 000	57 000
Impairment	0	0	0	0
Expenditure	2 993 000	2 129 000	2 213 000	2 522 000
Operating Profit	805 000	89 000	78 000	254 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	628 000	70 000	62 000	198 000

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	306 000	328 000	362 000	0
Fixtures	52 000	72 000	92 000	162 000
Total Tangible Assets	358 000	400 000	454 000	162 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	358 000	400 000	454 000	162 000
Stock	70 000	25 000	77 000	32 000
Total Investments	0	0	0	0
Cash, Bank	1 693 000	740 000	565 000	968 000
Total Current Assets	1 928 000	884 000	770 000	1 058 000
Total Assets	2 286 000	1 284 000	1 224 000	1 220 000
Total Equity	1 455 000	827 000	758 000	696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	396 000	394 000	386 000	370 000
Creditors	141 000	15 000	32 000	22 000
Unpaid Taxes	77 000	22 000	32 000	52 000
Dividends	0	0	0	0
Other Current Debt	43 000	10 000	14 000	32 000
Total Current Debt	435 000	63 000	80 000	154 000
Total Equity and Debt	2 286 000	1 284 000	1 224 000	1 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,16 %	8,46 %	8,18 %	28,45 %
Debt-to-Equity Ratio	0,27	0,48	0,51	0,53
Operating Profit Margin	21,2 %	4,01 %	3,41 %	9,15 %
Current Ratio	4,43	14,03	9,63	6,87
Quick Ratio	5,28	23,26	256,67	8,67
Equity Ratio	0,64	0,64	0,62	0,57
Gross Profit Margin	32,89 %	24,12 %	24,19 %	25,36 %