KING DESIGN AS

0179 OSLO

Finances

Share Ownership

Return on Equity

65,3 %

Current Ratio

1,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 861 000	1 061 000	1 618 000	1 975 000
Net Income	508 000	322 000	527 000	393 000
Total Assets	1 635 000	1 308 000	1 556 000	1 311 000
Total Equity	778 000	771 000	749 000	672 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 861 000	1 061 000	1 618 000	1 975 000
Expenditure	1 220 000	653 000	950 000	1 484 000
Operating Profit	640 000	408 000	669 000	490 000
Financial Income	11 000	4 000	7 000	5 000
Financial Costs	0	0	0	0
Financial Balance	11 000	4 000	7 000	5 000
Earnings Before Tax	651 000	413 000	676 000	495 000
Tax	143 000	91 000	149 000	102 000
Net Income	508 000	322 000	527 000	393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	15 000
Total Current Assets	1 635 000	1 308 000	1 556 000	1 296 000
Total Assets	1 635 000	1 308 000	1 556 000	1 311 000
Total Retained Equity	678 000	671 000	649 000	572 000
Total Equity	778 000	771 000	749 000	672 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	857 000	537 000	807 000	639 000
Total Equity and Debt	1 635 000	1 308 000	1 556 000	1 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 861 000	1 061 000	1 618 000	1 975 000
Other Income	0	0	0	0
Revenue	1 861 000	1 061 000	1 618 000	1 975 000
Cost of Goods Sold	247 000	94 000	442 000	652 000
Salary Costs	892 000	482 000	424 000	721 000
Depreciation	0	0	15 000	6 000
Impairment	0	0	0	0
Expenditure	1 220 000	653 000	950 000	1 484 000
Operating Profit	640 000	408 000	669 000	490 000
Financial Income	11 000	4 000	7 000	5 000
Financial Costs	0	0	0	0
Financial Balance	11 000	4 000	7 000	5 000
Dividends	500 000	300 000	450 000	350 000
Net Income	508 000	322 000	527 000	393 000

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	0	0	0	15 000
Total Tangible Assets	0	0	0	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 618 000	1 183 000	1 407 000	1 230 000
Total Current Assets	1 635 000	1 308 000	1 556 000	1 296 000
Total Assets	1 635 000	1 308 000	1 556 000	1 311 000
Total Equity	778 000	771 000	749 000	672 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	8 000	16 000	14 000
Unpaid Taxes	104 000	69 000	115 000	95 000
Dividends	500 000	300 000	450 000	350 000
Other Current Debt	101 000	69 000	78 000	78 000
Total Current Debt	857 000	537 000	807 000	639 000
Total Equity and Debt	1 635 000	1 308 000	1 556 000	1 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,3 %	41,76 %	70,36 %	58,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,39 %	38,45 %	41,35 %	24,81 %
Current Ratio	1,91	2,44	1,93	2,03
Quick Ratio	1,91	2,44	1,93	2,03
Equity Ratio	0,48	0,59	0,48	0,51
Gross Profit Margin	86,73 %	91,14 %	72,68 %	66,99 %