STASLIN KJØTT AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

46,51 %

Current Ratio

0,33

Debt-to-Equity Ratio

−0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 259 000	3 418 000	668 000	0
Net Income	−193 000	−247 000	−17 000	−6 000
Total Assets	204 000	235 000	438 000	18 000
Total Equity	−415 000	−221 000	30 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 259 000	3 418 000	668 000	0
Expenditure	3 527 000	3 655 000	683 000	6 000
Operating Profit	−308 000	−236 000	−15 000	−6 000
Financial Income	94 000	0	0	0
Financial Costs	10 000	11 000	2 000	0
Financial Balance	84 000	−11 000	−2 000	0
Earnings Before Tax	−224 000	−247 000	−17 000	−6 000
Tax	−31 000	0	0	0
Net Income	−193 000	−247 000	−17 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 000	0	0	0
Total Current Assets	173 000	235 000	438 000	18 000
Total Assets	204 000	235 000	438 000	18 000
Total Retained Equity	−467 000	−274 000	−23 000	−6 000
Total Equity	−415 000	−221 000	30 000	18 000
Total Long-Term Debt	97 000	164 000	−19 000	0
Total Current Debt	521 000	292 000	427 000	0
Total Equity and Debt	204 000	235 000	438 000	18 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 259 000	3 418 000	646 000	0
Other Income	0	0	22 000	0
Revenue	3 259 000	3 418 000	668 000	0
Cost of Goods Sold	2 036 000	2 170 000	412 000	0
Salary Costs	782 000	928 000	27 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 527 000	3 655 000	683 000	6 000
Operating Profit	−308 000	−236 000	−15 000	−6 000
Financial Income	94 000	0	0	0
Financial Costs	10 000	11 000	2 000	0
Financial Balance	84 000	−11 000	−2 000	0
Dividends	0	0	0	0
Net Income	−193 000	−247 000	−17 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	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	0	0	0	0
Total Fixed Assets	31 000	0	0	0
Stock	83 000	122 000	62 000	0
Total Investments	0	0	0	0
Cash, Bank	−32 000	25 000	295 000	18 000
Total Current Assets	173 000	235 000	438 000	18 000
Total Assets	204 000	235 000	438 000	18 000
Total Equity	−415 000	−221 000	30 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	97 000	164 000	−19 000	0
Creditors	329 000	124 000	354 000	0
Unpaid Taxes	108 000	87 000	−29 000	0
Dividends	0	0	0	0
Other Current Debt	9 000	81 000	101 000	0
Total Current Debt	521 000	292 000	427 000	0
Total Equity and Debt	204 000	235 000	438 000	18 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,51 %	111,76 %	−56,67 %	−33,33 %
Debt-to-Equity Ratio	−0,23	−0,74	−0,63	0
Operating Profit Margin	−9,45 %	−6,9 %	−2,25 %	-
Current Ratio	0,33	0,8	1,03	-
Quick Ratio	0,39	1,38	1,2	-
Equity Ratio	−2,03	−0,94	0,07	1
Gross Profit Margin	37,53 %	36,51 %	38,32 %	-