KS INGENIØR CHRISTEN SMITH & CO

0756 OSLO

Finances

Share Ownership

Return on Equity

18 %

Current Ratio

9,35

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 870 000	1 748 000	1 635 000	1 736 000
Net Income	1 264 000	1 064 000	303 000	1 168 000
Total Assets	8 100 000	8 047 000	8 705 000	8 333 000
Total Equity	7 023 000	6 530 000	6 236 000	5 933 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 870 000	1 748 000	1 635 000	1 736 000
Expenditure	542 000	586 000	1 232 000	476 000
Operating Profit	1 328 000	1 162 000	404 000	1 260 000
Financial Income	10 000	2 000	6 000	9 000
Financial Costs	74 000	100 000	108 000	100 000
Financial Balance	−64 000	−98 000	−102 000	−91 000
Earnings Before Tax	1 264 000	1 064 000	303 000	1 168 000
Tax	0	0	0	0
Net Income	1 264 000	1 064 000	303 000	1 168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 520 000	7 693 000	7 916 000	6 821 000
Total Current Assets	580 000	354 000	790 000	1 512 000
Total Assets	8 100 000	8 047 000	8 705 000	8 333 000
Total Retained Equity	5 023 000	4 530 000	4 236 000	3 933 000
Total Equity	7 023 000	6 530 000	6 236 000	5 933 000
Total Long-Term Debt	1 015 000	1 515 000	2 315 000	2 015 000
Total Current Debt	62 000	2 000	155 000	385 000
Total Equity and Debt	8 100 000	8 047 000	8 705 000	8 333 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	4 000	12 000	2 000
Other Income	1 864 000	1 744 000	1 624 000	1 734 000
Revenue	1 870 000	1 748 000	1 635 000	1 736 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	68 000	0
Depreciation	379 000	368 000	366 000	305 000
Impairment	0	0	0	0
Expenditure	542 000	586 000	1 232 000	476 000
Operating Profit	1 328 000	1 162 000	404 000	1 260 000
Financial Income	10 000	2 000	6 000	9 000
Financial Costs	74 000	100 000	108 000	100 000
Financial Balance	−64 000	−98 000	−102 000	−91 000
Dividends	0	0	0	0
Net Income	1 264 000	1 064 000	303 000	1 168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 488 000	7 645 000	7 851 000	6 740 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 488 000	7 645 000	7 851 000	6 740 000
Total Fiancial Fixed Assets	32 000	49 000	65 000	81 000
Total Fixed Assets	7 520 000	7 693 000	7 916 000	6 821 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	352 000	721 000	849 000
Total Current Assets	580 000	354 000	790 000	1 512 000
Total Assets	8 100 000	8 047 000	8 705 000	8 333 000
Total Equity	7 023 000	6 530 000	6 236 000	5 933 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 015 000	1 515 000	2 315 000	2 015 000
Creditors	60 000	0	155 000	67 000
Unpaid Taxes	0	0	0	115 000
Dividends	0	0	0	0
Other Current Debt	2 000	2 000	0	203 000
Total Current Debt	62 000	2 000	155 000	385 000
Total Equity and Debt	8 100 000	8 047 000	8 705 000	8 333 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18 %	16,29 %	4,86 %	19,69 %
Debt-to-Equity Ratio	0,14	0,23	0,37	0,34
Operating Profit Margin	71,02 %	66,48 %	24,71 %	72,58 %
Current Ratio	9,35	177	5,1	3,93
Quick Ratio	9,35	177	5,1	3,93
Equity Ratio	0,87	0,81	0,72	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %