KRISTIANSEN MULTISERVICE AS

8450 STOKMARKNES

Finances

Return on Equity

37,76 %

Current Ratio

2,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	109 000	102 000	91 000	169 000
Net Income	37 000	47 000	43 000	62 000
Total Assets	168 000	197 000	188 000	225 000
Total Equity	98 000	121 000	134 000	133 000

Income (NOK)	2022	2021	2020	2019
Revenue	109 000	102 000	91 000	169 000
Expenditure	64 000	42 000	37 000	96 000
Operating Profit	45 000	60 000	54 000	73 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	1 000	2 000
Earnings Before Tax	48 000	61 000	55 000	76 000
Tax	11 000	13 000	12 000	14 000
Net Income	37 000	47 000	43 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	10 000	10 000	10 000
Total Current Assets	158 000	187 000	178 000	215 000
Total Assets	168 000	197 000	188 000	225 000
Total Retained Equity	68 000	91 000	104 000	0
Total Equity	98 000	121 000	134 000	133 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	70 000	76 000	54 000	93 000
Total Equity and Debt	168 000	197 000	188 000	225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	109 000	102 000	91 000	169 000
Other Income	0	0	0	0
Revenue	109 000	102 000	91 000	169 000
Cost of Goods Sold	10 000	0	1 000	55 000
Salary Costs	5 000	5 000	0	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	64 000	42 000	37 000	96 000
Operating Profit	45 000	60 000	54 000	73 000
Financial Income	3 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	1 000	2 000
Dividends	60 000	60 000	42 000	72 000
Net Income	37 000	47 000	43 000	62 000

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	10 000	10 000	10 000	10 000
Total Fixed Assets	10 000	10 000	10 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	143 000	187 000	178 000	206 000
Total Current Assets	158 000	187 000	178 000	215 000
Total Assets	168 000	197 000	188 000	225 000
Total Equity	98 000	121 000	134 000	133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	17 000	20 000	17 000	21 000
Dividends	60 000	60 000	42 000	72 000
Other Current Debt	0	0	0	0
Total Current Debt	70 000	76 000	54 000	93 000
Total Equity and Debt	168 000	197 000	188 000	225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,76 %	38,84 %	32,09 %	46,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,28 %	58,82 %	59,34 %	43,2 %
Current Ratio	2,26	2,46	3,3	2,31
Quick Ratio	2,26	2,46	3,3	2,31
Equity Ratio	0,58	0,61	0,71	0,59
Gross Profit Margin	90,83 %	100 %	98,9 %	67,46 %