KRISTIANIA KUNST & METALSTØBERI AS

0192 OSLO

Finances

Share Ownership

Return on Equity

35,4 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 975 000	2 930 000	2 583 000	2 045 000
Net Income	452 000	82 000	121 000	168 000
Total Assets	2 437 000	1 814 000	2 009 000	1 669 000
Total Equity	1 277 000	1 125 000	1 092 000	1 072 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 975 000	2 930 000	2 583 000	2 045 000
Expenditure	3 395 000	2 845 000	2 434 000	1 837 000
Operating Profit	580 000	85 000	149 000	208 000
Financial Income	10 000	22 000	6 000	7 000
Financial Costs	0	0	0	0
Financial Balance	10 000	22 000	6 000	7 000
Earnings Before Tax	589 000	107 000	155 000	215 000
Tax	137 000	25 000	34 000	47 000
Net Income	452 000	82 000	121 000	168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 437 000	1 814 000	2 009 000	1 669 000
Total Assets	2 437 000	1 814 000	2 009 000	1 669 000
Total Retained Equity	1 177 000	1 025 000	992 000	972 000
Total Equity	1 277 000	1 125 000	1 092 000	1 072 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	1 160 000	689 000	917 000	597 000
Total Equity and Debt	2 437 000	1 814 000	2 009 000	1 669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 975 000	2 930 000	2 583 000	2 045 000
Other Income	0	0	0	0
Revenue	3 975 000	2 930 000	2 583 000	2 045 000
Cost of Goods Sold	651 000	339 000	322 000	195 000
Salary Costs	1 909 000	1 857 000	1 580 000	1 106 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 395 000	2 845 000	2 434 000	1 837 000
Operating Profit	580 000	85 000	149 000	208 000
Financial Income	10 000	22 000	6 000	7 000
Financial Costs	0	0	0	0
Financial Balance	10 000	22 000	6 000	7 000
Dividends	300 000	50 000	100 000	100 000
Net Income	452 000	82 000	121 000	168 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	94 000	81 000	60 000	51 000
Total Investments	0	0	0	0
Cash, Bank	1 685 000	1 350 000	1 602 000	1 485 000
Total Current Assets	2 437 000	1 814 000	2 009 000	1 669 000
Total Assets	2 437 000	1 814 000	2 009 000	1 669 000
Total Equity	1 277 000	1 125 000	1 092 000	1 072 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	101 000	109 000	67 000	126 000
Unpaid Taxes	419 000	352 000	247 000	192 000
Dividends	300 000	50 000	100 000	100 000
Other Current Debt	204 000	153 000	469 000	132 000
Total Current Debt	1 160 000	689 000	917 000	597 000
Total Equity and Debt	2 437 000	1 814 000	2 009 000	1 669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,4 %	7,29 %	11,08 %	15,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,59 %	2,9 %	5,77 %	10,17 %
Current Ratio	2,1	2,63	2,19	2,8
Quick Ratio	2,29	2,98	2,34	3,06
Equity Ratio	0,52	0,62	0,54	0,64
Gross Profit Margin	83,62 %	88,43 %	87,53 %	90,46 %