ARKITEKTKONTORET HENNING KARLSEN AS

3740 SKIEN

Finances

Share Ownership

Return on Equity

3,47 %

Current Ratio

3,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 866 000	4 308 000	3 995 000	3 130 000
Net Income	57 000	306 000	485 000	414 000
Total Assets	2 411 000	2 737 000	3 333 000	2 443 000
Total Equity	1 645 000	1 588 000	2 282 000	1 897 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 866 000	4 308 000	3 995 000	3 130 000
Expenditure	4 781 000	3 898 000	3 367 000	2 594 000
Operating Profit	84 000	410 000	629 000	536 000
Financial Income	3 000	0	3 000	8 000
Financial Costs	6 000	6 000	6 000	6 000
Financial Balance	−3 000	−6 000	−3 000	2 000
Earnings Before Tax	81 000	404 000	626 000	538 000
Tax	25 000	98 000	142 000	124 000
Net Income	57 000	306 000	485 000	414 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 000	27 000	57 000	46 000
Total Current Assets	2 354 000	2 710 000	3 276 000	2 397 000
Total Assets	2 411 000	2 737 000	3 333 000	2 443 000
Total Retained Equity	1 545 000	1 488 000	2 182 000	1 797 000
Total Equity	1 645 000	1 588 000	2 282 000	1 897 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	765 000	1 149 000	1 051 000	546 000
Total Equity and Debt	2 411 000	2 737 000	3 333 000	2 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 725 000	4 380 000	3 923 000	3 130 000
Other Income	141 000	−72 000	72 000	0
Revenue	4 866 000	4 308 000	3 995 000	3 130 000
Cost of Goods Sold	154 000	153 000	111 000	91 000
Salary Costs	3 323 000	2 720 000	2 401 000	1 664 000
Depreciation	16 000	18 000	16 000	4 000
Impairment	0	0	0	0
Expenditure	4 781 000	3 898 000	3 367 000	2 594 000
Operating Profit	84 000	410 000	629 000	536 000
Financial Income	3 000	0	3 000	8 000
Financial Costs	6 000	6 000	6 000	6 000
Financial Balance	−3 000	−6 000	−3 000	2 000
Dividends	0	1 000 000	100 000	65 000
Net Income	57 000	306 000	485 000	414 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	10 000	22 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	17 000	35 000	26 000
Total Tangible Assets	39 000	17 000	35 000	26 000
Total Fiancial Fixed Assets	18 000	0	0	0
Total Fixed Assets	57 000	27 000	57 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 526 000	1 556 000	2 358 000	1 947 000
Total Current Assets	2 354 000	2 710 000	3 276 000	2 397 000
Total Assets	2 411 000	2 737 000	3 333 000	2 443 000
Total Equity	1 645 000	1 588 000	2 282 000	1 897 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	86 000	39 000	6 000	4 000
Unpaid Taxes	333 000	505 000	435 000	180 000
Dividends	0	1 000 000	100 000	65 000
Other Current Debt	334 000	418 000	367 000	174 000
Total Current Debt	765 000	1 149 000	1 051 000	546 000
Total Equity and Debt	2 411 000	2 737 000	3 333 000	2 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,47 %	19,27 %	21,25 %	21,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,73 %	9,52 %	15,74 %	17,12 %
Current Ratio	3,08	2,36	3,12	4,39
Quick Ratio	3,08	2,36	3,12	4,39
Equity Ratio	0,68	0,58	0,68	0,78
Gross Profit Margin	96,84 %	96,45 %	97,22 %	97,09 %