KRIJO CONSULT AS

1407 VINTERBRO

Finances

Return on Equity

62,29 %

Current Ratio

0,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 738 000	2 938 000	4 366 000	2 397 000
Net Income	2 408 000	3 309 000	682 000	182 000
Total Assets	6 446 000	10 377 000	6 676 000	1 105 000
Total Equity	3 866 000	1 458 000	449 000	167 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 738 000	2 938 000	4 366 000	2 397 000
Expenditure	1 595 000	3 837 000	3 490 000	2 212 000
Operating Profit	143 000	−899 000	876 000	186 000
Financial Income	2 457 000	4 116 000	93 000	0
Financial Costs	192 000	114 000	41 000	4 000
Financial Balance	2 265 000	4 002 000	52 000	−4 000
Earnings Before Tax	2 408 000	3 103 000	929 000	182 000
Tax	0	−206 000	247 000	0
Net Income	2 408 000	3 309 000	682 000	182 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 211 000	9 291 000	5 234 000	360 000
Total Current Assets	1 236 000	1 087 000	1 443 000	745 000
Total Assets	6 446 000	10 377 000	6 676 000	1 105 000
Total Retained Equity	3 836 000	1 428 000	419 000	137 000
Total Equity	3 866 000	1 458 000	449 000	167 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 580 000	8 919 000	6 228 000	938 000
Total Equity and Debt	6 446 000	10 377 000	6 676 000	1 105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 738 000	2 938 000	4 366 000	2 397 000
Other Income	0	0	0	0
Revenue	1 738 000	2 938 000	4 366 000	2 397 000
Cost of Goods Sold	0	0	187 000	0
Salary Costs	1 321 000	3 307 000	2 992 000	1 778 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 595 000	3 837 000	3 490 000	2 212 000
Operating Profit	143 000	−899 000	876 000	186 000
Financial Income	2 457 000	4 116 000	93 000	0
Financial Costs	192 000	114 000	41 000	4 000
Financial Balance	2 265 000	4 002 000	52 000	−4 000
Dividends	0	2 300 000	400 000	0
Net Income	2 408 000	3 309 000	682 000	182 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	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	5 211 000	9 291 000	5 228 000	360 000
Total Fixed Assets	5 211 000	9 291 000	5 234 000	360 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	917 000	556 000	335 000	69 000
Total Current Assets	1 236 000	1 087 000	1 443 000	745 000
Total Assets	6 446 000	10 377 000	6 676 000	1 105 000
Total Equity	3 866 000	1 458 000	449 000	167 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	258 000	63 000	9 000
Unpaid Taxes	−35 000	101 000	886 000	339 000
Dividends	0	2 300 000	400 000	0
Other Current Debt	107 000	288 000	279 000	590 000
Total Current Debt	2 580 000	8 919 000	6 228 000	938 000
Total Equity and Debt	6 446 000	10 377 000	6 676 000	1 105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,29 %	226,95 %	151,89 %	108,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,23 %	−30,6 %	20,06 %	7,76 %
Current Ratio	0,48	0,12	0,23	0,79
Quick Ratio	0,48	0,12	0,23	0,79
Equity Ratio	0,6	0,14	0,07	0,15
Gross Profit Margin	100 %	100 %	95,72 %	100 %