KRISTIAN HJELLE AS

0462 OSLO

Finances

Return on Equity

4,98 %

Current Ratio

0,1

Debt-to-Equity Ratio

−0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	1 076 000	0	0
Net Income	−10 000	273 000	−6 000	−13 000
Total Assets	134 000	936 000	194 000	15 000
Total Equity	−201 000	34 000	−14 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	1 076 000	0	0
Expenditure	17 000	728 000	6 000	13 000
Operating Profit	−17 000	349 000	−6 000	−13 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Earnings Before Tax	−17 000	349 000	−6 000	−13 000
Tax	−7 000	75 000	0	0
Net Income	−10 000	273 000	−6 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	109 000	20 000	0	0
Total Current Assets	25 000	916 000	194 000	15 000
Total Assets	134 000	936 000	194 000	15 000
Total Retained Equity	−231 000	4 000	−44 000	−38 000
Total Equity	−201 000	34 000	−14 000	−8 000
Total Long-Term Debt	87 000	187 000	187 000	0
Total Current Debt	248 000	716 000	22 000	23 000
Total Equity and Debt	134 000	936 000	194 000	15 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 076 000	0	0
Other Income	0	0	0	0
Revenue	0	1 076 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	693 000	0	0
Depreciation	6 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	17 000	728 000	6 000	13 000
Operating Profit	−17 000	349 000	−6 000	−13 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Dividends	225 000	225 000	0	0
Net Income	−10 000	273 000	−6 000	−13 000

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	7 000	12 000	0	0
Total Tangible Assets	7 000	12 000	0	0
Total Fiancial Fixed Assets	102 000	8 000	0	0
Total Fixed Assets	109 000	20 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	665 000	180 000	1 000
Total Current Assets	25 000	916 000	194 000	15 000
Total Assets	134 000	936 000	194 000	15 000
Total Equity	−201 000	34 000	−14 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	87 000	187 000	187 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	328 000	−1 000	0
Dividends	225 000	225 000	0	0
Other Current Debt	23 000	87 000	23 000	23 000
Total Current Debt	248 000	716 000	22 000	23 000
Total Equity and Debt	134 000	936 000	194 000	15 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,98 %	802,94 %	42,86 %	162,5 %
Debt-to-Equity Ratio	−0,43	5,5	−13,36	−0
Operating Profit Margin	-	32,43 %	-	-
Current Ratio	0,1	1,28	8,82	0,65
Quick Ratio	0,1	1,28	8,82	0,65
Equity Ratio	−1,5	0,04	−0,07	−0,53
Gross Profit Margin	-	100 %	-	-