KNUTSON INCENTIV AS

3413 LIER

Finances

Return on Equity

19,25 %

Current Ratio

0,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 581 000	817 000	1 154 000	390 000
Net Income	36 000	38 000	−14 000	−27 000
Total Assets	1 580 000	1 219 000	1 200 000	819 000
Total Equity	187 000	151 000	113 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 581 000	817 000	1 154 000	390 000
Expenditure	1 536 000	779 000	1 168 000	417 000
Operating Profit	46 000	38 000	−14 000	−27 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	46 000	38 000	−14 000	−27 000
Tax	10 000	0	0	0
Net Income	36 000	38 000	−14 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	966 000	1 010 000	671 000	549 000
Total Current Assets	614 000	209 000	530 000	270 000
Total Assets	1 580 000	1 219 000	1 200 000	819 000
Total Retained Equity	157 000	121 000	83 000	97 000
Total Equity	187 000	151 000	113 000	127 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 393 000	1 068 000	1 088 000	693 000
Total Equity and Debt	1 580 000	1 219 000	1 200 000	819 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 581 000	817 000	1 154 000	390 000
Other Income	0	0	0	0
Revenue	1 581 000	817 000	1 154 000	390 000
Cost of Goods Sold	177 000	53 000	132 000	56 000
Salary Costs	884 000	451 000	776 000	10 000
Depreciation	69 000	88 000	118 000	81 000
Impairment	0	0	0	0
Expenditure	1 536 000	779 000	1 168 000	417 000
Operating Profit	46 000	38 000	−14 000	−27 000
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	36 000	38 000	−14 000	−27 000

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	118 000	187 000	257 000	376 000
Total Tangible Assets	118 000	187 000	257 000	376 000
Total Fiancial Fixed Assets	848 000	823 000	413 000	173 000
Total Fixed Assets	966 000	1 010 000	671 000	549 000
Stock	0	0	0	0
Total Investments	79 000	79 000	79 000	79 000
Cash, Bank	266 000	130 000	97 000	71 000
Total Current Assets	614 000	209 000	530 000	270 000
Total Assets	1 580 000	1 219 000	1 200 000	819 000
Total Equity	187 000	151 000	113 000	127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	546 000	245 000	198 000	29 000
Unpaid Taxes	161 000	147 000	155 000	17 000
Dividends	0	0	0	0
Other Current Debt	676 000	675 000	734 000	646 000
Total Current Debt	1 393 000	1 068 000	1 088 000	693 000
Total Equity and Debt	1 580 000	1 219 000	1 200 000	819 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,25 %	25,17 %	−12,39 %	−21,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,91 %	4,65 %	−1,21 %	−6,92 %
Current Ratio	0,44	0,2	0,49	0,39
Quick Ratio	0,44	0,2	0,49	0,39
Equity Ratio	0,12	0,12	0,09	0,16
Gross Profit Margin	88,8 %	93,51 %	88,56 %	85,64 %