KITCHEN CONSULTING AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

23,4 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 068 000	2 254 000	2 111 000	1 729 000
Net Income	88 000	412 000	487 000	354 000
Total Assets	733 000	1 080 000	961 000	674 000
Total Equity	376 000	307 000	316 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 068 000	2 254 000	2 111 000	1 729 000
Expenditure	1 949 000	1 715 000	1 481 000	1 273 000
Operating Profit	119 000	539 000	630 000	456 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Earnings Before Tax	120 000	539 000	630 000	456 000
Tax	32 000	127 000	143 000	102 000
Net Income	88 000	412 000	487 000	354 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	82 000	61 000	18 000
Total Current Assets	670 000	999 000	899 000	657 000
Total Assets	733 000	1 080 000	961 000	674 000
Total Retained Equity	346 000	277 000	286 000	99 000
Total Equity	376 000	307 000	316 000	129 000
Total Long-Term Debt	3 000	4 000	4 000	1 000
Total Current Debt	353 000	770 000	641 000	545 000
Total Equity and Debt	733 000	1 080 000	961 000	674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 068 000	2 254 000	2 111 000	1 729 000
Other Income	0	0	0	0
Revenue	2 068 000	2 254 000	2 111 000	1 729 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 381 000	1 181 000	994 000	870 000
Depreciation	19 000	22 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	1 949 000	1 715 000	1 481 000	1 273 000
Operating Profit	119 000	539 000	630 000	456 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	1 000	0	−1 000	0
Dividends	18 000	421 000	300 000	250 000
Net Income	88 000	412 000	487 000	354 000

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	63 000	82 000	61 000	18 000
Total Tangible Assets	63 000	82 000	61 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	63 000	82 000	61 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	322 000	628 000	699 000	403 000
Total Current Assets	670 000	999 000	899 000	657 000
Total Assets	733 000	1 080 000	961 000	674 000
Total Equity	376 000	307 000	316 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	4 000	1 000
Creditors	20 000	15 000	14 000	18 000
Unpaid Taxes	157 000	163 000	111 000	121 000
Dividends	18 000	421 000	300 000	250 000
Other Current Debt	144 000	115 000	99 000	88 000
Total Current Debt	353 000	770 000	641 000	545 000
Total Equity and Debt	733 000	1 080 000	961 000	674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,4 %	134,2 %	154,11 %	274,42 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	5,75 %	23,91 %	29,84 %	26,37 %
Current Ratio	1,9	1,3	1,4	1,21
Quick Ratio	1,9	1,3	1,4	1,21
Equity Ratio	0,51	0,28	0,33	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %