KRISTINE STRØMSNES FIT&FRISK AS

2092 MINNESUND

Finances

Share Ownership

Return on Equity

154,84 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	434 000	266 000	298 000
Net Income	48 000	−34 000	−31 000	3 000
Total Assets	92 000	34 000	34 000	74 000
Total Equity	31 000	−17 000	17 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	434 000	266 000	298 000
Expenditure	490 000	468 000	296 000	294 000
Operating Profit	50 000	−34 000	−31 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	50 000	−34 000	−31 000	4 000
Tax	2 000	0	0	1 000
Net Income	48 000	−34 000	−31 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	92 000	34 000	34 000	74 000
Total Assets	92 000	34 000	34 000	74 000
Total Retained Equity	1 000	−47 000	−27 000	3 000
Total Equity	31 000	−17 000	17 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	61 000	50 000	16 000	26 000
Total Equity and Debt	92 000	34 000	34 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	535 000	389 000	266 000	298 000
Other Income	5 000	45 000	0	0
Revenue	540 000	434 000	266 000	298 000
Cost of Goods Sold	46 000	14 000	0	0
Salary Costs	253 000	232 000	195 000	205 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	490 000	468 000	296 000	294 000
Operating Profit	50 000	−34 000	−31 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	48 000	−34 000	−31 000	3 000

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	0	0	0
Cash, Bank	91 000	36 000	41 000	71 000
Total Current Assets	92 000	34 000	34 000	74 000
Total Assets	92 000	34 000	34 000	74 000
Total Equity	31 000	−17 000	17 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	15 000	−18 000	−3 000
Unpaid Taxes	18 000	11 000	14 000	13 000
Dividends	0	0	0	0
Other Current Debt	26 000	25 000	21 000	14 000
Total Current Debt	61 000	50 000	16 000	26 000
Total Equity and Debt	92 000	34 000	34 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	154,84 %	200 %	−182,35 %	6,25 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	9,26 %	−7,83 %	−11,65 %	1,34 %
Current Ratio	1,51	0,68	2,13	2,85
Quick Ratio	1,51	0,68	2,13	2,85
Equity Ratio	0,34	−0,5	0,5	0,65
Gross Profit Margin	91,48 %	96,77 %	100 %	100 %