KINN PROSJEKT AS

1341 SLEPENDEN

Finances

Share Ownership

Return on Equity

242,31 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 781 000	1 597 000	1 145 000
Net Income	126 000	201 000	147 000	3 000
Total Assets	863 000	786 000	563 000	381 000
Total Equity	52 000	376 000	175 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 781 000	1 597 000	1 145 000
Expenditure	1 510 000	1 523 000	1 405 000	1 141 000
Operating Profit	160 000	259 000	191 000	4 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Earnings Before Tax	162 000	259 000	191 000	4 000
Tax	36 000	58 000	44 000	1 000
Net Income	126 000	201 000	147 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 000	17 000	0
Total Current Assets	863 000	775 000	547 000	381 000
Total Assets	863 000	786 000	563 000	381 000
Total Retained Equity	22 000	346 000	145 000	3 000
Total Equity	52 000	376 000	175 000	28 000
Total Long-Term Debt	0	2 000	9 000	8 000
Total Current Debt	811 000	408 000	380 000	345 000
Total Equity and Debt	863 000	786 000	563 000	381 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 669 000	1 781 000	1 597 000	1 145 000
Other Income	0	0	0	0
Revenue	1 669 000	1 781 000	1 597 000	1 145 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 415 000	1 428 000	1 325 000	1 016 000
Depreciation	11 000	6 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 510 000	1 523 000	1 405 000	1 141 000
Operating Profit	160 000	259 000	191 000	4 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Dividends	450 000	0	0	0
Net Income	126 000	201 000	147 000	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	11 000	17 000	0
Total Tangible Assets	0	11 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	11 000	17 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	413 000	215 000	70 000
Total Current Assets	863 000	775 000	547 000	381 000
Total Assets	863 000	786 000	563 000	381 000
Total Equity	52 000	376 000	175 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	9 000	8 000
Creditors	0	1 000	0	0
Unpaid Taxes	191 000	217 000	202 000	146 000
Dividends	450 000	0	0	0
Other Current Debt	582 000	133 000	134 000	199 000
Total Current Debt	811 000	408 000	380 000	345 000
Total Equity and Debt	863 000	786 000	563 000	381 000

Financial indicators	2022	2021	2020	2019
Return on Equity	242,31 %	53,46 %	84 %	10,71 %
Debt-to-Equity Ratio	0	0,01	0,05	0,29
Operating Profit Margin	9,59 %	14,54 %	11,96 %	0,35 %
Current Ratio	1,06	1,9	1,44	1,1
Quick Ratio	1,06	1,9	1,44	1,1
Equity Ratio	0,06	0,48	0,31	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %