KROSSEN LEGEKONTOR AS

4350 KLEPPE

Finances

Share Ownership

Return on Equity

12,48 %

Current Ratio

0,98

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 471 000	4 220 000	3 858 000	3 378 000
Net Income	75 000	8 000	64 000	21 000
Total Assets	1 857 000	1 507 000	1 607 000	1 609 000
Total Equity	601 000	866 000	857 000	793 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 471 000	4 220 000	3 858 000	3 378 000
Expenditure	4 382 000	4 208 000	3 777 000	3 353 000
Operating Profit	89 000	11 000	81 000	26 000
Financial Income	8 000	0	5 000	4 000
Financial Costs	1 000	1 000	4 000	4 000
Financial Balance	7 000	−1 000	1 000	0
Earnings Before Tax	97 000	11 000	82 000	26 000
Tax	21 000	2 000	18 000	6 000
Net Income	75 000	8 000	64 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	666 000	792 000	926 000	314 000
Total Current Assets	1 191 000	715 000	681 000	1 295 000
Total Assets	1 857 000	1 507 000	1 607 000	1 609 000
Total Retained Equity	51 000	316 000	307 000	243 000
Total Equity	601 000	866 000	857 000	793 000
Total Long-Term Debt	37 000	34 000	31 000	13 000
Total Current Debt	1 218 000	608 000	718 000	802 000
Total Equity and Debt	1 857 000	1 507 000	1 607 000	1 609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 471 000	4 220 000	3 858 000	3 378 000
Other Income	0	0	0	0
Revenue	4 471 000	4 220 000	3 858 000	3 378 000
Cost of Goods Sold	738 000	588 000	599 000	567 000
Salary Costs	1 894 000	1 946 000	1 695 000	1 600 000
Depreciation	127 000	205 000	135 000	114 000
Impairment	0	0	0	0
Expenditure	4 382 000	4 208 000	3 777 000	3 353 000
Operating Profit	89 000	11 000	81 000	26 000
Financial Income	8 000	0	5 000	4 000
Financial Costs	1 000	1 000	4 000	4 000
Financial Balance	7 000	−1 000	1 000	0
Dividends	340 000	0	0	0
Net Income	75 000	8 000	64 000	21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	666 000	792 000	926 000	314 000
Total Tangible Assets	666 000	792 000	926 000	314 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	666 000	792 000	926 000	314 000
Stock	81 000	103 000	95 000	85 000
Total Investments	0	0	0	0
Cash, Bank	1 016 000	535 000	563 000	1 195 000
Total Current Assets	1 191 000	715 000	681 000	1 295 000
Total Assets	1 857 000	1 507 000	1 607 000	1 609 000
Total Equity	601 000	866 000	857 000	793 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	37 000	34 000	31 000	13 000
Creditors	287 000	64 000	297 000	173 000
Unpaid Taxes	154 000	108 000	115 000	94 000
Dividends	340 000	0	0	0
Other Current Debt	420 000	436 000	306 000	535 000
Total Current Debt	1 218 000	608 000	718 000	802 000
Total Equity and Debt	1 857 000	1 507 000	1 607 000	1 609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,48 %	0,92 %	7,47 %	2,65 %
Debt-to-Equity Ratio	0,06	0,04	0,04	0,02
Operating Profit Margin	1,99 %	0,26 %	2,1 %	0,77 %
Current Ratio	0,98	1,18	0,95	1,61
Quick Ratio	1,05	1,42	1,09	1,81
Equity Ratio	0,32	0,57	0,53	0,49
Gross Profit Margin	83,49 %	86,07 %	84,47 %	83,21 %