KRS ØKONOMI AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

92,67 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 233 000	4 994 000	4 600 000	4 440 000
Net Income	1 340 000	1 275 000	816 000	921 000
Total Assets	2 532 000	2 423 000	1 892 000	1 919 000
Total Equity	1 446 000	1 396 000	921 000	1 025 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 233 000	4 994 000	4 600 000	4 440 000
Expenditure	3 528 000	3 365 000	3 565 000	3 272 000
Operating Profit	1 705 000	1 629 000	1 035 000	1 168 000
Financial Income	18 000	9 000	13 000	12 000
Financial Costs	0	0	1 000	0
Financial Balance	18 000	9 000	12 000	12 000
Earnings Before Tax	1 723 000	1 638 000	1 047 000	1 181 000
Tax	383 000	363 000	230 000	260 000
Net Income	1 340 000	1 275 000	816 000	921 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	73 000	165 000	214 000
Total Current Assets	2 497 000	2 350 000	1 727 000	1 706 000
Total Assets	2 532 000	2 423 000	1 892 000	1 919 000
Total Retained Equity	1 346 000	1 296 000	821 000	925 000
Total Equity	1 446 000	1 396 000	921 000	1 025 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 085 000	1 027 000	970 000	894 000
Total Equity and Debt	2 532 000	2 423 000	1 892 000	1 919 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 077 000	4 846 000	4 510 000	4 332 000
Other Income	156 000	147 000	90 000	108 000
Revenue	5 233 000	4 994 000	4 600 000	4 440 000
Cost of Goods Sold	5 000	0	0	0
Salary Costs	2 961 000	2 809 000	2 931 000	2 600 000
Depreciation	38 000	42 000	42 000	51 000
Impairment	0	0	0	0
Expenditure	3 528 000	3 365 000	3 565 000	3 272 000
Operating Profit	1 705 000	1 629 000	1 035 000	1 168 000
Financial Income	18 000	9 000	13 000	12 000
Financial Costs	0	0	1 000	0
Financial Balance	18 000	9 000	12 000	12 000
Dividends	0	0	0	0
Net Income	1 340 000	1 275 000	816 000	921 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	73 000	115 000	113 000
Total Tangible Assets	35 000	73 000	115 000	113 000
Total Fiancial Fixed Assets	0	0	50 000	100 000
Total Fixed Assets	35 000	73 000	165 000	214 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 917 000	1 842 000	1 257 000	1 107 000
Total Current Assets	2 497 000	2 350 000	1 727 000	1 706 000
Total Assets	2 532 000	2 423 000	1 892 000	1 919 000
Total Equity	1 446 000	1 396 000	921 000	1 025 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	51 000	31 000	34 000	82 000
Unpaid Taxes	352 000	368 000	397 000	303 000
Dividends	0	0	0	0
Other Current Debt	300 000	265 000	310 000	246 000
Total Current Debt	1 085 000	1 027 000	970 000	894 000
Total Equity and Debt	2 532 000	2 423 000	1 892 000	1 919 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,67 %	91,33 %	88,6 %	89,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,58 %	32,62 %	22,5 %	26,31 %
Current Ratio	2,3	2,29	1,78	1,91
Quick Ratio	2,3	2,29	1,78	1,91
Equity Ratio	0,57	0,58	0,49	0,53
Gross Profit Margin	99,9 %	100 %	100 %	100 %