KARLSSON & SVENSSON PROJEKT NORGE

0253 OSLO

Finances

Share Ownership

Return on Equity

98,94 %

Current Ratio

2,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 918 000	57 000	202 000	9 780 000
Net Income	279 000	3 000	−46 000	927 000
Total Assets	438 000	546 000	515 000	3 093 000
Total Equity	282 000	3 000	0	0

Income (NOK)	2022	2021	2020	2019
Revenue	2 918 000	57 000	202 000	9 780 000
Expenditure	2 549 000	74 000	207 000	8 662 000
Operating Profit	369 000	−17 000	−5 000	1 119 000
Financial Income	12 000	20 000	80 000	152 000
Financial Costs	24 000	0	135 000	103 000
Financial Balance	−12 000	20 000	−55 000	49 000
Earnings Before Tax	358 000	3 000	−59 000	1 168 000
Tax	79 000	1 000	−13 000	240 000
Net Income	279 000	3 000	−46 000	927 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	438 000	546 000	515 000	3 093 000
Total Assets	438 000	546 000	515 000	3 093 000
Total Retained Equity	282 000	3 000	0	0
Total Equity	282 000	3 000	0	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	156 000	543 000	515 000	3 093 000
Total Equity and Debt	438 000	546 000	515 000	3 093 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 918 000	57 000	202 000	9 780 000
Other Income	0	0	0	0
Revenue	2 918 000	57 000	202 000	9 780 000
Cost of Goods Sold	2 464 000	11 000	128 000	8 576 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 549 000	74 000	207 000	8 662 000
Operating Profit	369 000	−17 000	−5 000	1 119 000
Financial Income	12 000	20 000	80 000	152 000
Financial Costs	24 000	0	135 000	103 000
Financial Balance	−12 000	20 000	−55 000	49 000
Dividends	0	0	0	0
Net Income	279 000	3 000	−46 000	927 000

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	0	0	0	0
Total Current Assets	438 000	546 000	515 000	3 093 000
Total Assets	438 000	546 000	515 000	3 093 000
Total Equity	282 000	3 000	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	2 000	1 000	1 111 000
Unpaid Taxes	0	1 000	0	186 000
Dividends	0	0	0	0
Other Current Debt	44 000	540 000	514 000	1 556 000
Total Current Debt	156 000	543 000	515 000	3 093 000
Total Equity and Debt	438 000	546 000	515 000	3 093 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,94 %	100 %	-	-
Debt-to-Equity Ratio	0	0	-	-
Operating Profit Margin	12,65 %	−29,82 %	−2,48 %	11,44 %
Current Ratio	2,81	1,01	1	1
Quick Ratio	2,81	1,01	1	1
Equity Ratio	0,64	0,01	0	0
Gross Profit Margin	15,56 %	80,7 %	36,63 %	12,31 %