SKATT & FRADRAG KUNSTNERE AS

0164 OSLO

Finances

Share Ownership

Return on Equity

13,97 %

Current Ratio

1,22

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 542 000	5 898 000	5 081 000	5 065 000
Net Income	19 000	498 000	618 000	597 000
Total Assets	1 392 000	1 874 000	1 836 000	1 993 000
Total Equity	136 000	117 000	120 000	101 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 542 000	5 898 000	5 081 000	5 065 000
Expenditure	5 444 000	5 208 000	4 252 000	4 225 000
Operating Profit	97 000	691 000	828 000	841 000
Financial Income	14 000	29 000	0	0
Financial Costs	37 000	44 000	35 000	70 000
Financial Balance	−23 000	−15 000	−35 000	−70 000
Earnings Before Tax	75 000	675 000	793 000	771 000
Tax	56 000	178 000	175 000	174 000
Net Income	19 000	498 000	618 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	601 000	1 007 000	1 502 000
Total Current Assets	1 242 000	1 273 000	829 000	491 000
Total Assets	1 392 000	1 874 000	1 836 000	1 993 000
Total Retained Equity	36 000	17 000	20 000	1 000
Total Equity	136 000	117 000	120 000	101 000
Total Long-Term Debt	238 000	324 000	236 000	576 000
Total Current Debt	1 017 000	1 433 000	1 480 000	1 316 000
Total Equity and Debt	1 392 000	1 874 000	1 836 000	1 993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 533 000	5 767 000	4 907 000	4 953 000
Other Income	9 000	131 000	173 000	113 000
Revenue	5 542 000	5 898 000	5 081 000	5 065 000
Cost of Goods Sold	1 560 000	1 400 000	1 157 000	1 028 000
Salary Costs	2 594 000	2 234 000	1 799 000	1 938 000
Depreciation	301 000	408 000	360 000	372 000
Impairment	0	0	0	0
Expenditure	5 444 000	5 208 000	4 252 000	4 225 000
Operating Profit	97 000	691 000	828 000	841 000
Financial Income	14 000	29 000	0	0
Financial Costs	37 000	44 000	35 000	70 000
Financial Balance	−23 000	−15 000	−35 000	−70 000
Dividends	0	500 000	600 000	920 000
Net Income	19 000	498 000	618 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	250 000	500 000	750 000
Total Intangible Assets	0	250 000	500 000	750 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	201 000	107 000	252 000
Total Tangible Assets	150 000	201 000	107 000	252 000
Total Fiancial Fixed Assets	0	150 000	400 000	500 000
Total Fixed Assets	150 000	601 000	1 007 000	1 502 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	151 000	255 000	204 000
Total Current Assets	1 242 000	1 273 000	829 000	491 000
Total Assets	1 392 000	1 874 000	1 836 000	1 993 000
Total Equity	136 000	117 000	120 000	101 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	238 000	324 000	236 000	576 000
Creditors	276 000	83 000	108 000	17 000
Unpaid Taxes	321 000	303 000	189 000	172 000
Dividends	0	500 000	600 000	920 000
Other Current Debt	364 000	342 000	349 000	305 000
Total Current Debt	1 017 000	1 433 000	1 480 000	1 316 000
Total Equity and Debt	1 392 000	1 874 000	1 836 000	1 993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,97 %	425,64 %	515 %	591,09 %
Debt-to-Equity Ratio	1,75	2,77	1,97	5,7
Operating Profit Margin	1,75 %	11,72 %	16,3 %	16,6 %
Current Ratio	1,22	0,89	0,56	0,37
Quick Ratio	1,22	0,89	0,56	0,37
Equity Ratio	0,1	0,06	0,07	0,05
Gross Profit Margin	71,85 %	76,26 %	77,23 %	79,7 %