PIG BUSINESS AS

4352 KLEPPE

Finances

Share Ownership

Return on Equity

37,55 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 131 000	6 773 000	6 070 000	5 227 000
Net Income	1 147 000	771 000	583 000	402 000
Total Assets	6 236 000	3 933 000	2 661 000	2 407 000
Total Equity	3 055 000	1 908 000	1 137 000	554 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 131 000	6 773 000	6 070 000	5 227 000
Expenditure	6 709 000	5 788 000	5 318 000	4 704 000
Operating Profit	1 422 000	985 000	752 000	523 000
Financial Income	45 000	8 000	1 000	0
Financial Costs	0	2 000	5 000	8 000
Financial Balance	45 000	6 000	−4 000	−8 000
Earnings Before Tax	1 467 000	991 000	748 000	516 000
Tax	320 000	220 000	165 000	113 000
Net Income	1 147 000	771 000	583 000	402 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	530 000	2 151 000	72 000	101 000
Total Current Assets	5 706 000	1 783 000	2 589 000	2 306 000
Total Assets	6 236 000	3 933 000	2 661 000	2 407 000
Total Retained Equity	3 025 000	1 878 000	1 107 000	524 000
Total Equity	3 055 000	1 908 000	1 137 000	554 000
Total Long-Term Debt	10 000	0	0	2 000
Total Current Debt	3 171 000	2 025 000	1 523 000	1 850 000
Total Equity and Debt	6 236 000	3 933 000	2 661 000	2 407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 907 000	6 619 000	5 976 000	5 159 000
Other Income	224 000	155 000	94 000	67 000
Revenue	8 131 000	6 773 000	6 070 000	5 227 000
Cost of Goods Sold	3 810 000	3 288 000	3 345 000	3 200 000
Salary Costs	1 009 000	976 000	556 000	126 000
Depreciation	63 000	48 000	29 000	29 000
Impairment	0	0	0	0
Expenditure	6 709 000	5 788 000	5 318 000	4 704 000
Operating Profit	1 422 000	985 000	752 000	523 000
Financial Income	45 000	8 000	1 000	0
Financial Costs	0	2 000	5 000	8 000
Financial Balance	45 000	6 000	−4 000	−8 000
Dividends	0	0	0	0
Net Income	1 147 000	771 000	583 000	402 000

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	35 000	43 000	72 000	101 000
Fixtures	496 000	99 000	0	0
Total Tangible Assets	530 000	142 000	72 000	101 000
Total Fiancial Fixed Assets	0	2 008 000	0	0
Total Fixed Assets	530 000	2 151 000	72 000	101 000
Stock	1 129 000	817 000	747 000	568 000
Total Investments	0	0	0	0
Cash, Bank	4 034 000	478 000	853 000	1 198 000
Total Current Assets	5 706 000	1 783 000	2 589 000	2 306 000
Total Assets	6 236 000	3 933 000	2 661 000	2 407 000
Total Equity	3 055 000	1 908 000	1 137 000	554 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	0	0	2 000
Creditors	533 000	484 000	130 000	418 000
Unpaid Taxes	500 000	463 000	393 000	175 000
Dividends	0	0	0	0
Other Current Debt	1 829 000	858 000	834 000	1 142 000
Total Current Debt	3 171 000	2 025 000	1 523 000	1 850 000
Total Equity and Debt	6 236 000	3 933 000	2 661 000	2 407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,55 %	40,41 %	51,28 %	72,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,49 %	14,54 %	12,39 %	10,01 %
Current Ratio	1,8	0,88	1,7	1,25
Quick Ratio	2,79	1,48	3,34	1,8
Equity Ratio	0,49	0,49	0,43	0,23
Gross Profit Margin	53,14 %	51,45 %	44,89 %	38,78 %