KJETIL STANDAL

6174 BARSTADVIK

Finances

Share Ownership

Return on Equity

18,35 %

Current Ratio

10,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 840 000	1 587 000	1 209 000	1 055 000
Net Income	932 000	691 000	306 000	635 000
Total Assets	5 325 000	4 293 000	4 009 000	3 862 000
Total Equity	5 080 000	4 155 000	3 927 000	3 683 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 840 000	1 587 000	1 209 000	1 055 000
Expenditure	909 000	896 000	964 000	422 000
Operating Profit	930 000	690 000	301 000	632 000
Financial Income	2 000	1 000	3 000	1 000
Financial Costs	0	0	−2 000	−2 000
Financial Balance	2 000	1 000	5 000	3 000
Earnings Before Tax	932 000	691 000	306 000	635 000
Tax	0	0	0	0
Net Income	932 000	691 000	306 000	635 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 781 000	2 925 000	2 993 000	2 639 000
Total Current Assets	2 544 000	1 368 000	1 016 000	1 223 000
Total Assets	5 325 000	4 293 000	4 009 000	3 862 000
Total Retained Equity	5 080 000	4 155 000	3 927 000	3 683 000
Total Equity	5 080 000	4 155 000	3 927 000	3 683 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	245 000	138 000	82 000	179 000
Total Equity and Debt	5 325 000	4 293 000	4 009 000	3 862 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 008 000	995 000	1 060 000	629 000
Other Income	832 000	592 000	149 000	426 000
Revenue	1 840 000	1 587 000	1 209 000	1 055 000
Cost of Goods Sold	278 000	194 000	331 000	0
Salary Costs	2 000	155 000	6 000	0
Depreciation	181 000	227 000	194 000	80 000
Impairment	0	0	0	0
Expenditure	909 000	896 000	964 000	422 000
Operating Profit	930 000	690 000	301 000	632 000
Financial Income	2 000	1 000	3 000	1 000
Financial Costs	0	0	−2 000	−2 000
Financial Balance	2 000	1 000	5 000	3 000
Dividends	0	0	0	0
Net Income	932 000	691 000	306 000	635 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 169 000	2 137 000	2 167 000	2 105 000
Machinery and Plant Facilities	559 000	0	0	0
Fixtures	52 000	786 000	824 000	533 000
Total Tangible Assets	2 780 000	2 923 000	2 991 000	2 637 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	2 781 000	2 925 000	2 993 000	2 639 000
Stock	150 000	122 000	103 000	0
Total Investments	0	0	0	56 000
Cash, Bank	2 184 000	1 002 000	601 000	747 000
Total Current Assets	2 544 000	1 368 000	1 016 000	1 223 000
Total Assets	5 325 000	4 293 000	4 009 000	3 862 000
Total Equity	5 080 000	4 155 000	3 927 000	3 683 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	89 000	2 000	41 000	19 000
Unpaid Taxes	127 000	115 000	0	147 000
Dividends	0	0	0	0
Other Current Debt	29 000	20 000	42 000	13 000
Total Current Debt	245 000	138 000	82 000	179 000
Total Equity and Debt	5 325 000	4 293 000	4 009 000	3 862 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,35 %	16,63 %	7,79 %	17,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,54 %	43,48 %	24,9 %	59,91 %
Current Ratio	10,38	9,91	12,39	6,83
Quick Ratio	26,78	85,5	−48,38	6,83
Equity Ratio	0,95	0,97	0,98	0,95
Gross Profit Margin	84,89 %	87,78 %	72,62 %	100 %