KRISTIANSEN&BENDIKSEN AS

9980 BERLEVÅG

Finances

Share Ownership

Return on Equity

153,26 %

Current Ratio

0,53

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	3 582 000	3 429 000	1 499 000
Net Income	−141 000	42 000	−17 000
Total Assets	452 000	1 238 000	623 000
Total Equity	−92 000	48 000	6 000

Income (NOK)	2022	2021	2020
Revenue	3 582 000	3 429 000	1 499 000
Expenditure	3 478 000	3 467 000	1 679 000
Operating Profit	−145 000	48 000	−16 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Earnings Before Tax	−146 000	48 000	−17 000
Tax	−5 000	5 000	0
Net Income	−141 000	42 000	−17 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	163 000	116 000	105 000
Total Current Assets	289 000	1 121 000	518 000
Total Assets	452 000	1 238 000	623 000
Total Retained Equity	−115 000	26 000	−17 000
Total Equity	−92 000	48 000	6 000
Total Long-Term Debt	0	5 000	0
Total Current Debt	545 000	1 184 000	617 000
Total Equity and Debt	452 000	1 238 000	623 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 582 000	3 429 000	1 499 000
Other Income	0	0	0
Revenue	3 582 000	3 429 000	1 499 000
Cost of Goods Sold	1 114 000	1 049 000	481 000
Salary Costs	1 700 000	1 880 000	923 000
Depreciation	43 000	23 000	8 000
Impairment	0	0	0
Expenditure	3 478 000	3 467 000	1 679 000
Operating Profit	−145 000	48 000	−16 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Dividends	0	0	0
Net Income	−141 000	42 000	−17 000

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	32 000	37 000	41 000
Fixtures	131 000	80 000	65 000
Total Tangible Assets	163 000	116 000	105 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	163 000	116 000	105 000
Stock	0	248 000	163 000
Total Investments	0	0	0
Cash, Bank	147 000	590 000	213 000
Total Current Assets	289 000	1 121 000	518 000
Total Assets	452 000	1 238 000	623 000
Total Equity	−92 000	48 000	6 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	5 000	0
Creditors	292 000	131 000	90 000
Unpaid Taxes	107 000	318 000	153 000
Dividends	0	0	0
Other Current Debt	145 000	735 000	373 000
Total Current Debt	545 000	1 184 000	617 000
Total Equity and Debt	452 000	1 238 000	623 000

Financial indicators	2022	2021	2020
Return on Equity	153,26 %	87,5 %	−283,33 %
Debt-to-Equity Ratio	−0	0,1	0
Operating Profit Margin	−4,05 %	1,4 %	−1,07 %
Current Ratio	0,53	0,95	0,84
Quick Ratio	0,53	1,2	1,14
Equity Ratio	−0,2	0,04	0,01
Gross Profit Margin	68,9 %	69,41 %	67,91 %