KEIBU EVENT AS

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

125 %

Current Ratio

0,44

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020
Revenue	2 713 000	1 328 000	349 000
Net Income	70 000	−51 000	7 000
Total Assets	529 000	124 000	77 000
Total Equity	56 000	−14 000	37 000

Income (NOK)	2022	2021	2020
Revenue	2 713 000	1 328 000	349 000
Expenditure	2 632 000	1 378 000	340 000
Operating Profit	81 000	−51 000	9 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Earnings Before Tax	80 000	−51 000	9 000
Tax	10 000	0	2 000
Net Income	70 000	−51 000	7 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	325 000	65 000	65 000
Total Current Assets	205 000	59 000	12 000
Total Assets	529 000	124 000	77 000
Total Retained Equity	26 000	−44 000	7 000
Total Equity	56 000	−14 000	37 000
Total Long-Term Debt	3 000	7 000	0
Total Current Debt	471 000	131 000	41 000
Total Equity and Debt	529 000	124 000	77 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 606 000	1 271 000	289 000
Other Income	107 000	57 000	60 000
Revenue	2 713 000	1 328 000	349 000
Cost of Goods Sold	1 151 000	609 000	166 000
Salary Costs	683 000	376 000	58 000
Depreciation	2 000	0	0
Impairment	0	0	0
Expenditure	2 632 000	1 378 000	340 000
Operating Profit	81 000	−51 000	9 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Dividends	0	0	0
Net Income	70 000	−51 000	7 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	46 000	0	0
Total Tangible Assets	46 000	0	0
Total Fiancial Fixed Assets	278 000	65 000	65 000
Total Fixed Assets	325 000	65 000	65 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	43 000	43 000	9 000
Total Current Assets	205 000	59 000	12 000
Total Assets	529 000	124 000	77 000
Total Equity	56 000	−14 000	37 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 000	7 000	0
Creditors	207 000	−39 000	4 000
Unpaid Taxes	169 000	153 000	5 000
Dividends	0	0	0
Other Current Debt	91 000	17 000	30 000
Total Current Debt	471 000	131 000	41 000
Total Equity and Debt	529 000	124 000	77 000

Financial indicators	2022	2021	2020
Return on Equity	125 %	364,29 %	18,92 %
Debt-to-Equity Ratio	0,05	−0,5	0
Operating Profit Margin	2,99 %	−3,84 %	2,58 %
Current Ratio	0,44	0,45	0,29
Quick Ratio	0,44	0,45	0,29
Equity Ratio	0,11	−0,11	0,48
Gross Profit Margin	57,57 %	54,14 %	52,44 %