KRISWIL AS

0252 OSLO

Finances

Return on Equity

98 %

Current Ratio

6,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	99 340 000	22 152 000	32 975 000	6 176 000
Net Income	98 595 000	21 843 000	32 609 000	6 140 000
Total Assets	114 713 000	31 303 000	32 361 000	30 656 000
Total Equity	100 608 000	14 884 000	14 991 000	20 282 000

Income (NOK)	2022	2021	2020	2019
Revenue	99 340 000	22 152 000	32 975 000	6 176 000
Expenditure	55 000	106 000	84 000	52 000
Operating Profit	99 285 000	22 046 000	32 891 000	6 125 000
Financial Income	130 000	0	38 000	187 000
Financial Costs	190 000	103 000	146 000	129 000
Financial Balance	−60 000	−103 000	−108 000	58 000
Earnings Before Tax	99 225 000	21 944 000	32 784 000	6 182 000
Tax	631 000	100 000	175 000	42 000
Net Income	98 595 000	21 843 000	32 609 000	6 140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000 000	14 915 000	14 915 000	14 915 000
Total Current Assets	82 713 000	16 387 000	17 445 000	15 741 000
Total Assets	114 713 000	31 303 000	32 361 000	30 656 000
Total Retained Equity	85 724 000	0	0	4 774 000
Total Equity	100 608 000	14 884 000	14 991 000	20 282 000
Total Long-Term Debt	485 000	108 000	102 000	0
Total Current Debt	13 620 000	16 311 000	17 268 000	10 374 000
Total Equity and Debt	114 713 000	31 303 000	32 361 000	30 656 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	99 340 000	22 152 000	32 975 000	6 176 000
Revenue	99 340 000	22 152 000	32 975 000	6 176 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	55 000	106 000	84 000	52 000
Operating Profit	99 285 000	22 046 000	32 891 000	6 125 000
Financial Income	130 000	0	38 000	187 000
Financial Costs	190 000	103 000	146 000	129 000
Financial Balance	−60 000	−103 000	−108 000	58 000
Dividends	12 871 000	21 950 000	37 900 000	0
Net Income	98 595 000	21 843 000	32 609 000	6 140 000

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	32 000 000	14 915 000	14 915 000	14 915 000
Total Fixed Assets	32 000 000	14 915 000	14 915 000	14 915 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 599 000	35 000	1 984 000	15 197 000
Total Current Assets	82 713 000	16 387 000	17 445 000	15 741 000
Total Assets	114 713 000	31 303 000	32 361 000	30 656 000
Total Equity	100 608 000	14 884 000	14 991 000	20 282 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	485 000	108 000	102 000	0
Creditors	0	10 000	14 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	12 871 000	21 950 000	37 900 000	0
Other Current Debt	496 000	106 000	11 380 000	10 326 000
Total Current Debt	13 620 000	16 311 000	17 268 000	10 374 000
Total Equity and Debt	114 713 000	31 303 000	32 361 000	30 656 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98 %	146,75 %	217,52 %	30,27 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	99,94 %	99,52 %	99,75 %	99,17 %
Current Ratio	6,07	1	1,01	1,52
Quick Ratio	6,07	1	1,01	1,52
Equity Ratio	0,88	0,48	0,46	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %