KRABBE KONSULT AS

3474 ÅROS

Finances

Share Ownership

Return on Equity

47,92 %

Current Ratio

1,07

Debt-to-Equity Ratio

−1,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	945 000	598 000	425 000	357 000
Net Income	−23 000	35 000	−30 000	−61 000
Total Assets	95 000	67 000	58 000	76 000
Total Equity	−48 000	−26 000	−61 000	−31 000

Income (NOK)	2022	2021	2020	2019
Revenue	945 000	598 000	425 000	357 000
Expenditure	974 000	563 000	455 000	418 000
Operating Profit	−30 000	35 000	−30 000	−61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−30 000	35 000	−30 000	−61 000
Tax	−7 000	0	0	0
Net Income	−23 000	35 000	−30 000	−61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	0	0	0
Total Current Assets	88 000	67 000	58 000	76 000
Total Assets	95 000	67 000	58 000	76 000
Total Retained Equity	−78 000	−56 000	−91 000	−61 000
Total Equity	−48 000	−26 000	−61 000	−31 000
Total Long-Term Debt	82 000	0	60 000	0
Total Current Debt	82 000	93 000	59 000	107 000
Total Equity and Debt	95 000	67 000	58 000	76 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	945 000	598 000	425 000	357 000
Other Income	0	0	0	0
Revenue	945 000	598 000	425 000	357 000
Cost of Goods Sold	0	0	0	0
Salary Costs	619 000	245 000	102 000	88 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	974 000	563 000	455 000	418 000
Operating Profit	−30 000	35 000	−30 000	−61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−23 000	35 000	−30 000	−61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	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	7 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	18 000	58 000	0
Total Current Assets	88 000	67 000	58 000	76 000
Total Assets	95 000	67 000	58 000	76 000
Total Equity	−48 000	−26 000	−61 000	−31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	82 000	0	60 000	0
Creditors	0	7 000	2 000	20 000
Unpaid Taxes	82 000	62 000	36 000	24 000
Dividends	0	0	0	0
Other Current Debt	0	23 000	22 000	63 000
Total Current Debt	82 000	93 000	59 000	107 000
Total Equity and Debt	95 000	67 000	58 000	76 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,92 %	−134,62 %	49,18 %	196,77 %
Debt-to-Equity Ratio	−1,71	−0	−0,98	−0
Operating Profit Margin	−3,17 %	5,85 %	−7,06 %	−17,09 %
Current Ratio	1,07	0,72	0,98	0,71
Quick Ratio	1,07	0,72	0,98	0,71
Equity Ratio	−0,51	−0,39	−1,05	−0,41
Gross Profit Margin	100 %	100 %	100 %	100 %