KRAFTFULLT AS

4319 SANDNES

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

0,77

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 476 000	3 501 000	2 255 000	1 311 000
Net Income	−31 000	55 000	6 000	−114 000
Total Assets	488 000	776 000	405 000	103 000
Total Equity	0	31 000	65 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 476 000	3 501 000	2 255 000	1 311 000
Expenditure	3 497 000	3 488 000	2 248 000	1 426 000
Operating Profit	−31 000	55 000	8 000	−114 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	−31 000	55 000	6 000	−114 000
Tax	0	0	0	0
Net Income	−31 000	55 000	6 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	112 000	0	0	0
Total Current Assets	376 000	776 000	405 000	103 000
Total Assets	488 000	776 000	405 000	103 000
Total Retained Equity	−30 000	1 000	35 000	35 000
Total Equity	0	31 000	65 000	65 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	487 000	745 000	335 000	152 000
Total Equity and Debt	488 000	776 000	400 000	217 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 395 000	3 355 000	2 255 000	1 311 000
Other Income	80 000	146 000	0	0
Revenue	3 476 000	3 501 000	2 255 000	1 311 000
Cost of Goods Sold	1 249 000	1 141 000	780 000	501 000
Salary Costs	1 781 000	1 753 000	1 112 000	789 000
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 497 000	3 488 000	2 248 000	1 426 000
Operating Profit	−31 000	55 000	8 000	−114 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	−31 000	55 000	6 000	−114 000

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	112 000	0	0	0
Total Tangible Assets	112 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	112 000	0	0	0
Stock	48 000	58 000	0	0
Total Investments	0	0	0	0
Cash, Bank	175 000	530 000	381 000	57 000
Total Current Assets	376 000	776 000	405 000	103 000
Total Assets	488 000	776 000	405 000	103 000
Total Equity	0	31 000	65 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	53 000	56 000	151 000	6 000
Unpaid Taxes	84 000	266 000	128 000	52 000
Dividends	0	0	0	0
Other Current Debt	351 000	423 000	55 000	94 000
Total Current Debt	487 000	745 000	335 000	152 000
Total Equity and Debt	488 000	776 000	400 000	217 000

Financial indicators	2022	2021	2020	2019
Return on Equity	-	177,42 %	9,23 %	−175,38 %
Debt-to-Equity Ratio	-	0	0	0
Operating Profit Margin	−0,89 %	1,57 %	0,35 %	−8,7 %
Current Ratio	0,77	1,04	1,21	0,68
Quick Ratio	0,86	1,13	1,21	0,68
Equity Ratio	0	0,04	0,16	0,63
Gross Profit Margin	64,07 %	67,41 %	65,41 %	61,78 %