KAMIC NO AS

0680 OSLO

Finances

Share Ownership

Return on Equity

30,57 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 093 000	4 210 000	4 531 000	5 777 000
Net Income	516 000	223 000	184 000	247 000
Total Assets	3 009 000	2 220 000	2 055 000	1 929 000
Total Equity	1 688 000	1 675 000	1 453 000	1 269 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 093 000	4 210 000	4 531 000	5 777 000
Expenditure	5 436 000	3 922 000	4 299 000	5 463 000
Operating Profit	658 000	287 000	231 000	313 000
Financial Income	7 000	0	5 000	7 000
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	5 000	−2 000	4 000	6 000
Earnings Before Tax	662 000	285 000	236 000	319 000
Tax	146 000	63 000	52 000	72 000
Net Income	516 000	223 000	184 000	247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	90 000	98 000	114 000
Total Current Assets	2 929 000	2 130 000	1 957 000	1 816 000
Total Assets	3 009 000	2 220 000	2 055 000	1 929 000
Total Retained Equity	1 588 000	1 575 000	1 353 000	1 169 000
Total Equity	1 688 000	1 675 000	1 453 000	1 269 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 321 000	545 000	602 000	660 000
Total Equity and Debt	3 009 000	2 220 000	2 055 000	1 929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 093 000	4 210 000	4 531 000	5 777 000
Revenue	6 093 000	4 210 000	4 531 000	5 777 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 570 000	3 388 000	3 508 000	4 440 000
Depreciation	5 000	5 000	8 000	4 000
Impairment	0	0	0	0
Expenditure	5 436 000	3 922 000	4 299 000	5 463 000
Operating Profit	658 000	287 000	231 000	313 000
Financial Income	7 000	0	5 000	7 000
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	5 000	−2 000	4 000	6 000
Dividends	0	0	0	0
Net Income	516 000	223 000	184 000	247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	17 000	19 000	27 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	13 000	18 000	27 000
Total Tangible Assets	9 000	13 000	18 000	27 000
Total Fiancial Fixed Assets	60 000	60 000	60 000	60 000
Total Fixed Assets	81 000	90 000	98 000	114 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	130 000	139 000	221 000
Total Current Assets	2 929 000	2 130 000	1 957 000	1 816 000
Total Assets	3 009 000	2 220 000	2 055 000	1 929 000
Total Equity	1 688 000	1 675 000	1 453 000	1 269 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	28 000	57 000	97 000
Unpaid Taxes	283 000	199 000	200 000	198 000
Dividends	0	0	0	0
Other Current Debt	988 000	258 000	289 000	301 000
Total Current Debt	1 321 000	545 000	602 000	660 000
Total Equity and Debt	3 009 000	2 220 000	2 055 000	1 929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,57 %	13,31 %	12,66 %	19,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,8 %	6,82 %	5,1 %	5,42 %
Current Ratio	2,22	3,91	3,25	2,75
Quick Ratio	2,22	3,91	3,25	2,75
Equity Ratio	0,56	0,75	0,71	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %