KIP KRUSE AS

3150 TOLVSRØD

Finances

Share Ownership

Return on Equity

70,97 %

Current Ratio

13,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	170 000	289 000	494 000	264 000
Net Income	88 000	−62 000	18 000	−11 000
Total Assets	134 000	47 000	141 000	82 000
Total Equity	124 000	37 000	99 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	170 000	289 000	494 000	264 000
Expenditure	75 000	351 000	475 000	275 000
Operating Profit	95 000	−62 000	20 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	95 000	−62 000	20 000	−11 000
Tax	7 000	0	2 000	0
Net Income	88 000	−62 000	18 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	11 000	11 000
Total Current Assets	123 000	36 000	130 000	71 000
Total Assets	134 000	47 000	141 000	82 000
Total Retained Equity	94 000	7 000	69 000	51 000
Total Equity	124 000	37 000	99 000	81 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 000	11 000	42 000	1 000
Total Equity and Debt	134 000	47 000	141 000	82 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	170 000	289 000	494 000	264 000
Other Income	0	0	0	0
Revenue	170 000	289 000	494 000	264 000
Cost of Goods Sold	55 000	328 000	451 000	222 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	75 000	351 000	475 000	275 000
Operating Profit	95 000	−62 000	20 000	−11 000
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	88 000	−62 000	18 000	−11 000

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	11 000	11 000	11 000	11 000
Total Fixed Assets	11 000	11 000	11 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	16 000	130 000	70 000
Total Current Assets	123 000	36 000	130 000	71 000
Total Assets	134 000	47 000	141 000	82 000
Total Equity	124 000	37 000	99 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	11 000	0	1 000
Unpaid Taxes	2 000	0	40 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	9 000	11 000	42 000	1 000
Total Equity and Debt	134 000	47 000	141 000	82 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,97 %	−167,57 %	18,18 %	−13,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,88 %	−21,45 %	4,05 %	−4,17 %
Current Ratio	13,67	3,27	3,1	71
Quick Ratio	13,67	3,27	3,1	71
Equity Ratio	0,93	0,79	0,7	0,99
Gross Profit Margin	67,65 %	−13,49 %	8,7 %	15,91 %