INTERJAKT KRISTIANSUND AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

804,17 %

Current Ratio

0,94

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019
Revenue	2 580 000	1 440 000	1 066 000
Net Income	193 000	192 000	29 000
Total Assets	1 521 000	1 063 000	310 000
Total Equity	24 000	245 000	59 000

Income (NOK)	2021	2020	2019
Revenue	2 580 000	1 440 000	1 066 000
Expenditure	3 138 000	1 195 000	1 028 000
Operating Profit	214 000	245 000	39 000
Financial Income	0	0	0
Financial Costs	20 000	8 000	0
Financial Balance	−20 000	−8 000	0
Earnings Before Tax	193 000	237 000	38 000
Tax	0	46 000	10 000
Net Income	193 000	192 000	29 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	119 000	116 000	92 000
Total Current Assets	1 402 000	947 000	219 000
Total Assets	1 521 000	1 063 000	310 000
Total Retained Equity	0	221 000	29 000
Total Equity	24 000	245 000	59 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 497 000	818 000	251 000
Total Equity and Debt	1 521 000	1 063 000	310 000

Cash flow (NOK)	2021	2020	2019
Sales Income	2 580 000	1 440 000	1 066 000
Other Income	0	0	0
Revenue	2 580 000	1 440 000	1 066 000
Cost of Goods Sold	1 847 000	437 000	426 000
Salary Costs	54 000	4 000	281 000
Depreciation	83 000	31 000	14 000
Impairment	0	0	0
Expenditure	3 138 000	1 195 000	1 028 000
Operating Profit	214 000	245 000	39 000
Financial Income	0	0	0
Financial Costs	20 000	8 000	0
Financial Balance	−20 000	−8 000	0
Dividends	0	0	0
Net Income	193 000	192 000	29 000

Balance details (NOK)	2021	2020	2019
Goodwill	18 000	18 000	24 000
Total Intangible Assets	18 000	18 000	24 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	101 000	98 000	68 000
Total Tangible Assets	101 000	98 000	68 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	119 000	116 000	92 000
Stock	1 412 000	640 000	30 000
Total Investments	0	0	0
Cash, Bank	−201 000	103 000	140 000
Total Current Assets	1 402 000	947 000	219 000
Total Assets	1 521 000	1 063 000	310 000
Total Equity	24 000	245 000	59 000
Short-Term Group Debt	0	1 000	0
Total Long-Term Debt	0	0	0
Creditors	1 684 000	677 000	41 000
Unpaid Taxes	39 000	76 000	123 000
Dividends	0	0	0
Other Current Debt	−263 000	8 000	77 000
Total Current Debt	1 497 000	818 000	251 000
Total Equity and Debt	1 521 000	1 063 000	310 000

Financial indicators	2021	2020	2019
Return on Equity	804,17 %	78,37 %	49,15 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,29 %	17,01 %	3,66 %
Current Ratio	0,94	1,16	0,87
Quick Ratio	16,49	5,32	0,99
Equity Ratio	0,02	0,23	0,19
Gross Profit Margin	28,41 %	69,65 %	60,04 %