KNUT W FINSAND JR ENTREPRENØRFORRETNING AS

3075 BERGER

Finances

Share Ownership

Return on Equity

6,12 %

Current Ratio

1,13

Debt-to-Equity Ratio

2,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 488 000	5 577 000	6 349 000	4 425 000
Net Income	207 000	1 077 000	999 000	526 000
Total Assets	12 681 000	13 398 000	13 294 000	11 023 000
Total Equity	3 384 000	3 377 000	2 400 000	1 501 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 488 000	5 577 000	6 349 000	4 425 000
Expenditure	3 800 000	3 855 000	4 657 000	3 339 000
Operating Profit	688 000	1 722 000	1 707 000	1 088 000
Financial Income	0	0	0	0
Financial Costs	423 000	341 000	427 000	413 000
Financial Balance	−423 000	−341 000	−427 000	−413 000
Earnings Before Tax	265 000	1 381 000	1 281 000	675 000
Tax	58 000	304 000	282 000	149 000
Net Income	207 000	1 077 000	999 000	526 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 006 000	12 017 000	11 832 000	9 699 000
Total Current Assets	675 000	1 381 000	1 462 000	1 325 000
Total Assets	12 681 000	13 398 000	13 294 000	11 023 000
Total Retained Equity	3 284 000	3 277 000	2 300 000	1 401 000
Total Equity	3 384 000	3 377 000	2 400 000	1 501 000
Total Long-Term Debt	8 701 000	9 188 000	9 675 000	8 759 000
Total Current Debt	595 000	833 000	1 219 000	763 000
Total Equity and Debt	12 681 000	13 398 000	13 294 000	11 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 118 000	4 153 000	5 097 000	3 149 000
Other Income	1 371 000	1 423 000	1 252 000	1 277 000
Revenue	4 488 000	5 577 000	6 349 000	4 425 000
Cost of Goods Sold	1 645 000	1 819 000	2 404 000	1 467 000
Salary Costs	1 097 000	1 186 000	1 413 000	1 057 000
Depreciation	11 000	11 000	8 000	0
Impairment	0	0	0	0
Expenditure	3 800 000	3 855 000	4 657 000	3 339 000
Operating Profit	688 000	1 722 000	1 707 000	1 088 000
Financial Income	0	0	0	0
Financial Costs	423 000	341 000	427 000	413 000
Financial Balance	−423 000	−341 000	−427 000	−413 000
Dividends	200 000	100 000	100 000	100 000
Net Income	207 000	1 077 000	999 000	526 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	2 000
Real Eastate	11 961 000	11 961 000	11 720 000	9 682 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	56 000	67 000	0
Total Tangible Assets	12 006 000	12 017 000	11 787 000	9 682 000
Total Fiancial Fixed Assets	0	0	42 000	15 000
Total Fixed Assets	12 006 000	12 017 000	11 832 000	9 699 000
Stock	18 000	18 000	18 000	2 000
Total Investments	0	0	0	0
Cash, Bank	497 000	1 070 000	619 000	1 095 000
Total Current Assets	675 000	1 381 000	1 462 000	1 325 000
Total Assets	12 681 000	13 398 000	13 294 000	11 023 000
Total Equity	3 384 000	3 377 000	2 400 000	1 501 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 701 000	9 188 000	9 675 000	8 759 000
Creditors	26 000	30 000	272 000	50 000
Unpaid Taxes	125 000	139 000	292 000	311 000
Dividends	200 000	100 000	100 000	100 000
Other Current Debt	189 000	265 000	272 000	148 000
Total Current Debt	595 000	833 000	1 219 000	763 000
Total Equity and Debt	12 681 000	13 398 000	13 294 000	11 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,12 %	31,89 %	41,63 %	35,04 %
Debt-to-Equity Ratio	2,57	2,72	4,03	5,84
Operating Profit Margin	15,33 %	30,88 %	26,89 %	24,59 %
Current Ratio	1,13	1,66	1,2	1,74
Quick Ratio	1,17	1,69	1,22	1,74
Equity Ratio	0,27	0,25	0,18	0,14
Gross Profit Margin	63,35 %	67,38 %	62,14 %	66,85 %