KRISTINS BRUDESALONG AS

0257 OSLO

Finances

Share Ownership

Return on Equity

178,31 %

Current Ratio

0,96

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 467 000	6 580 000	10 138 000	9 668 000
Net Income	526 000	−587 000	271 000	−253 000
Total Assets	4 026 000	3 390 000	3 810 000	4 350 000
Total Equity	295 000	−231 000	355 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 467 000	6 580 000	10 138 000	9 668 000
Expenditure	9 638 000	6 870 000	9 382 000	9 945 000
Operating Profit	766 000	−709 000	468 000	−111 000
Financial Income	39 000	44 000	44 000	15 000
Financial Costs	124 000	86 000	163 000	215 000
Financial Balance	−85 000	−42 000	−119 000	−200 000
Earnings Before Tax	681 000	−750 000	350 000	−311 000
Tax	155 000	−164 000	79 000	−59 000
Net Income	526 000	−587 000	271 000	−253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	672 000	520 000	583 000
Total Current Assets	3 519 000	2 718 000	3 290 000	3 767 000
Total Assets	4 026 000	3 390 000	3 810 000	4 350 000
Total Retained Equity	195 000	−331 000	255 000	−16 000
Total Equity	295 000	−231 000	355 000	84 000
Total Long-Term Debt	63 000	257 000	451 000	0
Total Current Debt	3 668 000	3 365 000	3 003 000	4 266 000
Total Equity and Debt	4 026 000	3 390 000	3 810 000	4 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 467 000	6 386 000	9 845 000	9 598 000
Other Income	0	193 000	293 000	70 000
Revenue	9 467 000	6 580 000	10 138 000	9 668 000
Cost of Goods Sold	4 910 000	2 930 000	4 713 000	4 665 000
Salary Costs	2 755 000	1 977 000	2 652 000	3 176 000
Depreciation	11 000	11 000	11 000	1 000
Impairment	0	0	0	0
Expenditure	9 638 000	6 870 000	9 382 000	9 945 000
Operating Profit	766 000	−709 000	468 000	−111 000
Financial Income	39 000	44 000	44 000	15 000
Financial Costs	124 000	86 000	163 000	215 000
Financial Balance	−85 000	−42 000	−119 000	−200 000
Dividends	0	0	0	300 000
Net Income	526 000	−587 000	271 000	−253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	110 000	265 000	101 000	179 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	44 000	55 000	46 000
Total Tangible Assets	32 000	44 000	55 000	46 000
Total Fiancial Fixed Assets	364 000	364 000	364 000	358 000
Total Fixed Assets	507 000	672 000	520 000	583 000
Stock	3 165 000	2 228 000	2 646 000	2 933 000
Total Investments	0	0	0	0
Cash, Bank	267 000	289 000	409 000	399 000
Total Current Assets	3 519 000	2 718 000	3 290 000	3 767 000
Total Assets	4 026 000	3 390 000	3 810 000	4 350 000
Total Equity	295 000	−231 000	355 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	63 000	257 000	451 000	0
Creditors	589 000	390 000	485 000	551 000
Unpaid Taxes	343 000	772 000	630 000	619 000
Dividends	0	0	0	300 000
Other Current Debt	2 736 000	2 202 000	1 888 000	3 096 000
Total Current Debt	3 668 000	3 365 000	3 003 000	4 266 000
Total Equity and Debt	4 026 000	3 390 000	3 810 000	4 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	178,31 %	254,11 %	76,34 %	−301,19 %
Debt-to-Equity Ratio	0,21	−1,11	1,27	0
Operating Profit Margin	8,09 %	−10,78 %	4,62 %	−1,15 %
Current Ratio	0,96	0,81	1,1	0,88
Quick Ratio	7	2,39	9,22	2,83
Equity Ratio	0,07	−0,07	0,09	0,02
Gross Profit Margin	48,14 %	55,47 %	53,51 %	51,75 %