KINGDOM LIFESTYLE AS

8626 MO I RANA

Finances

Share Ownership

Return on Equity

64,71 %

Current Ratio

0,78

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	333 000	169 000	136 000	204 000
Net Income	−11 000	32 000	−29 000	−10 000
Total Assets	60 000	−17 000	−21 000	1 000
Total Equity	−17 000	−6 000	−39 000	−9 000

Income (NOK)	2022	2021	2020	2019
Revenue	333 000	169 000	136 000	204 000
Expenditure	342 000	136 000	166 000	213 000
Operating Profit	−10 000	32 000	−30 000	−10 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−11 000	32 000	−29 000	−10 000
Tax	0	0	0	0
Net Income	−11 000	32 000	−29 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	60 000	−17 000	−21 000	1 000
Total Assets	60 000	−17 000	−21 000	1 000
Total Retained Equity	−47 000	−31 000	−63 000	−34 000
Total Equity	−17 000	−6 000	−39 000	−9 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	77 000	−11 000	18 000	10 000
Total Equity and Debt	60 000	−17 000	−21 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	271 000	169 000	136 000	204 000
Other Income	61 000	0	0	0
Revenue	333 000	169 000	136 000	204 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	259 000	44 000	110 000	181 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	342 000	136 000	166 000	213 000
Operating Profit	−10 000	32 000	−30 000	−10 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−11 000	32 000	−29 000	−10 000

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	24 000	−17 000	−12 000	−9 000
Total Current Assets	60 000	−17 000	−21 000	1 000
Total Assets	60 000	−17 000	−21 000	1 000
Total Equity	−17 000	−6 000	−39 000	−9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	32 000	−2 000	4 000	9 000
Dividends	0	0	0	0
Other Current Debt	28 000	−9 000	13 000	2 000
Total Current Debt	77 000	−11 000	18 000	10 000
Total Equity and Debt	60 000	−17 000	−21 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,71 %	−533,33 %	74,36 %	111,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−3 %	18,93 %	−22,06 %	−4,9 %
Current Ratio	0,78	1,55	−1,17	0,1
Quick Ratio	0,78	1,55	−1,17	0,1
Equity Ratio	−0,28	0,35	1,86	−9
Gross Profit Margin	100 %	100 %	100 %	99,51 %