KJØTTKAKEKAMERATENE AS

2100 SKARNES

Finances

Share Ownership

Return on Equity

53,41 %

Current Ratio

4,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	893 000	340 000	56 000	8 000
Net Income	329 000	214 000	30 000	4 000
Total Assets	790 000	347 000	81 000	42 000
Total Equity	616 000	287 000	73 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	893 000	340 000	56 000	8 000
Expenditure	471 000	66 000	18 000	4 000
Operating Profit	422 000	274 000	38 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	422 000	274 000	38 000	4 000
Tax	93 000	60 000	8 000	0
Net Income	329 000	214 000	30 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	790 000	347 000	81 000	42 000
Total Assets	790 000	347 000	81 000	42 000
Total Retained Equity	581 000	252 000	38 000	42 000
Total Equity	616 000	287 000	73 000	42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	175 000	60 000	8 000	0
Total Equity and Debt	790 000	347 000	81 000	42 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	893 000	340 000	56 000	8 000
Revenue	893 000	340 000	56 000	8 000
Cost of Goods Sold	0	0	0	0
Salary Costs	80 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	471 000	66 000	18 000	4 000
Operating Profit	422 000	274 000	38 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	329 000	214 000	30 000	4 000

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	765 000	307 000	81 000	42 000
Total Current Assets	790 000	347 000	81 000	42 000
Total Assets	790 000	347 000	81 000	42 000
Total Equity	616 000	287 000	73 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	82 000	0	0	0
Total Current Debt	175 000	60 000	8 000	0
Total Equity and Debt	790 000	347 000	81 000	42 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,41 %	74,56 %	41,1 %	9,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,26 %	80,59 %	67,86 %	50 %
Current Ratio	4,51	5,78	10,13	-
Quick Ratio	4,51	5,78	10,13	-
Equity Ratio	0,78	0,83	0,9	1
Gross Profit Margin	100 %	100 %	100 %	100 %