KARSTEN A JOHANNESSEN

6453 KLEIVE

Finances

Share Ownership

Return on Equity

−1 766,67 %

Current Ratio

−1,18

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	160 000	205 000	297 000	302 000
Net Income	106 000	142 000	244 000	234 000
Total Assets	40 000	44 000	54 000	54 000
Total Equity	−6 000	0	−14 000	−15 000

Income (NOK)	2021	2020	2019	2018
Revenue	160 000	205 000	297 000	302 000
Expenditure	54 000	64 000	53 000	68 000
Operating Profit	106 000	142 000	244 000	234 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	106 000	142 000	244 000	234 000
Tax	0	0	0	0
Net Income	106 000	142 000	244 000	234 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	40 000	44 000	54 000	54 000
Total Assets	40 000	44 000	54 000	54 000
Total Retained Equity	−6 000	0	0	−15 000
Total Equity	−6 000	0	−14 000	−15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−34 000	43 000	69 000	69 000
Total Equity and Debt	−40 000	44 000	54 000	54 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	160 000	205 000	297 000	302 000
Other Income	0	0	0	0
Revenue	160 000	205 000	297 000	302 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	4 000	4 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	54 000	64 000	53 000	68 000
Operating Profit	106 000	142 000	244 000	234 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	106 000	142 000	244 000	234 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	40 000	54 000	54 000
Total Current Assets	40 000	44 000	54 000	54 000
Total Assets	40 000	44 000	54 000	54 000
Total Equity	−6 000	0	−14 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	−34 000	43 000	69 000	69 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−34 000	43 000	69 000	69 000
Total Equity and Debt	−40 000	44 000	54 000	54 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−1 766,67 %	-	−1 742,86 %	−1 560 %
Debt-to-Equity Ratio	−0	-	−0	−0
Operating Profit Margin	66,25 %	69,27 %	82,15 %	77,48 %
Current Ratio	−1,18	1,02	0,78	0,78
Quick Ratio	−1,18	1,02	0,78	0,78
Equity Ratio	−0,15	0	−0,26	−0,28
Gross Profit Margin	100 %	100 %	100 %	100 %