KNUDSRØD RÅDGIVNING AS

3118 TØNSBERG

Finances

Share Ownership

Return on Equity

6,54 %

Current Ratio

7,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	178 000	234 000	186 000	180 000
Net Income	31 000	128 000	26 000	45 000
Total Assets	550 000	534 000	359 000	335 000
Total Equity	474 000	443 000	315 000	289 000

Income (NOK)	2022	2021	2020	2019
Revenue	178 000	234 000	186 000	180 000
Expenditure	134 000	117 000	154 000	131 000
Operating Profit	44 000	116 000	33 000	49 000
Financial Income	2 000	38 000	1 000	8 000
Financial Costs	5 000	0	0	1 000
Financial Balance	−3 000	38 000	1 000	7 000
Earnings Before Tax	41 000	154 000	33 000	56 000
Tax	10 000	26 000	7 000	11 000
Net Income	31 000	128 000	26 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	550 000	534 000	359 000	335 000
Total Assets	550 000	534 000	359 000	335 000
Total Retained Equity	450 000	419 000	291 000	265 000
Total Equity	474 000	443 000	315 000	289 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	76 000	91 000	44 000	46 000
Total Equity and Debt	550 000	534 000	359 000	335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	178 000	234 000	186 000	180 000
Other Income	0	0	0	0
Revenue	178 000	234 000	186 000	180 000
Cost of Goods Sold	0	0	0	0
Salary Costs	85 000	81 000	82 000	82 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	134 000	117 000	154 000	131 000
Operating Profit	44 000	116 000	33 000	49 000
Financial Income	2 000	38 000	1 000	8 000
Financial Costs	5 000	0	0	1 000
Financial Balance	−3 000	38 000	1 000	7 000
Dividends	0	0	0	0
Net Income	31 000	128 000	26 000	45 000

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	83 000	109 000	30 000
Cash, Bank	516 000	398 000	201 000	248 000
Total Current Assets	550 000	534 000	359 000	335 000
Total Assets	550 000	534 000	359 000	335 000
Total Equity	474 000	443 000	315 000	289 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	1 000	4 000
Unpaid Taxes	3 000	24 000	7 000	15 000
Dividends	0	0	0	0
Other Current Debt	57 000	40 000	28 000	16 000
Total Current Debt	76 000	91 000	44 000	46 000
Total Equity and Debt	550 000	534 000	359 000	335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,54 %	28,89 %	8,25 %	15,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,72 %	49,57 %	17,74 %	27,22 %
Current Ratio	7,24	5,87	8,16	7,28
Quick Ratio	7,24	5,87	8,16	7,28
Equity Ratio	0,86	0,83	0,88	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %