KNUT LARSEN AS

1675 KRÅKERØY

Finances

Share Ownership

Return on Equity

35,3 %

Current Ratio

3,53

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 268 000	4 961 000	4 897 000	4 998 000
Net Income	1 863 000	2 164 000	2 278 000	2 297 000
Total Assets	7 762 000	9 318 000	8 664 000	6 615 000
Total Equity	5 277 000	6 413 000	5 450 000	4 672 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 268 000	4 961 000	4 897 000	4 998 000
Expenditure	3 568 000	2 808 000	2 569 000	2 779 000
Operating Profit	1 700 000	2 154 000	2 328 000	2 219 000
Financial Income	752 000	504 000	473 000	605 000
Financial Costs	215 000	26 000	11 000	48 000
Financial Balance	537 000	478 000	462 000	557 000
Earnings Before Tax	2 237 000	2 632 000	2 789 000	2 777 000
Tax	374 000	468 000	512 000	480 000
Net Income	1 863 000	2 164 000	2 278 000	2 297 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000 000	2 085 000	2 461 000	2 150 000
Total Current Assets	6 762 000	7 233 000	6 203 000	4 465 000
Total Assets	7 762 000	9 318 000	8 664 000	6 615 000
Total Retained Equity	5 177 000	6 313 000	5 350 000	4 572 000
Total Equity	5 277 000	6 413 000	5 450 000	4 672 000
Total Long-Term Debt	570 000	763 000	915 000	104 000
Total Current Debt	1 915 000	2 141 000	2 300 000	1 838 000
Total Equity and Debt	7 762 000	9 318 000	8 664 000	6 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 268 000	4 961 000	4 897 000	4 989 000
Other Income	0	0	0	9 000
Revenue	5 268 000	4 961 000	4 897 000	4 998 000
Cost of Goods Sold	1 515 000	1 158 000	1 194 000	1 395 000
Salary Costs	1 074 000	1 016 000	608 000	692 000
Depreciation	270 000	123 000	99 000	115 000
Impairment	0	0	0	0
Expenditure	3 568 000	2 808 000	2 569 000	2 779 000
Operating Profit	1 700 000	2 154 000	2 328 000	2 219 000
Financial Income	752 000	504 000	473 000	605 000
Financial Costs	215 000	26 000	11 000	48 000
Financial Balance	537 000	478 000	462 000	557 000
Dividends	3 000 000	1 200 000	1 500 000	2 400 000
Net Income	1 863 000	2 164 000	2 278 000	2 297 000

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	900 000	1 085 000	1 207 000	900 000
Total Tangible Assets	900 000	1 085 000	1 207 000	900 000
Total Fiancial Fixed Assets	100 000	1 000 000	1 253 000	1 250 000
Total Fixed Assets	1 000 000	2 085 000	2 461 000	2 150 000
Stock	0	0	0	0
Total Investments	3 786 000	3 751 000	3 031 000	2 594 000
Cash, Bank	2 499 000	2 995 000	2 761 000	1 432 000
Total Current Assets	6 762 000	7 233 000	6 203 000	4 465 000
Total Assets	7 762 000	9 318 000	8 664 000	6 615 000
Total Equity	5 277 000	6 413 000	5 450 000	4 672 000
Short-Term Group Debt	0	0	0	9 000
Total Long-Term Debt	570 000	763 000	915 000	104 000
Creditors	153 000	90 000	96 000	116 000
Unpaid Taxes	235 000	293 000	174 000	183 000
Dividends	3 000 000	1 200 000	1 500 000	2 400 000
Other Current Debt	87 000	89 000	47 000	51 000
Total Current Debt	1 915 000	2 141 000	2 300 000	1 838 000
Total Equity and Debt	7 762 000	9 318 000	8 664 000	6 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,3 %	33,74 %	41,8 %	49,17 %
Debt-to-Equity Ratio	0,11	0,12	0,17	0,02
Operating Profit Margin	32,27 %	43,42 %	47,54 %	44,4 %
Current Ratio	3,53	3,38	2,7	2,43
Quick Ratio	3,53	3,38	2,7	2,43
Equity Ratio	0,68	0,69	0,63	0,71
Gross Profit Margin	71,24 %	76,66 %	75,62 %	72,09 %