KINGPIN AS

3223 SANDEFJORD

Finances

Return on Equity

6,5 %

Current Ratio

33,83

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	871 000	141 000	354 000	79 000
Net Income	5 038 000	10 377 000	−1 531 000	−27 277 000
Total Assets	94 142 000	100 393 000	97 049 000	102 074 000
Total Equity	77 506 000	71 121 000	73 244 000	93 529 000

Income (NOK)	2022	2021	2020	2019
Revenue	871 000	141 000	354 000	79 000
Expenditure	2 087 000	−3 712 000	904 000	33 030 000
Operating Profit	−1 216 000	3 853 000	−552 000	−32 951 000
Financial Income	7 816 000	7 300 000	5 065 000	3 577 000
Financial Costs	839 000	6 000	5 474 000	395 000
Financial Balance	6 977 000	7 294 000	−409 000	3 182 000
Earnings Before Tax	5 761 000	11 146 000	−960 000	−29 768 000
Tax	723 000	769 000	570 000	−2 492 000
Net Income	5 038 000	10 377 000	−1 531 000	−27 277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 712 000	35 881 000	30 832 000	29 517 000
Total Current Assets	58 430 000	64 512 000	66 218 000	72 557 000
Total Assets	94 142 000	100 393 000	97 049 000	102 074 000
Total Retained Equity	73 193 000	66 808 000	68 931 000	89 217 000
Total Equity	77 506 000	71 121 000	73 244 000	93 529 000
Total Long-Term Debt	14 910 000	17 402 000	18 503 000	6 895 000
Total Current Debt	1 727 000	11 870 000	5 302 000	1 650 000
Total Equity and Debt	94 142 000	100 393 000	97 049 000	102 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	871 000	141 000	340 000	79 000
Other Income	0	0	14 000	0
Revenue	871 000	141 000	354 000	79 000
Cost of Goods Sold	503 000	127 000	190 000	37 000
Salary Costs	18 000	0	98 000	0
Depreciation	257 000	0	45 000	0
Impairment	913 000	0	30 000	0
Expenditure	2 087 000	−3 712 000	904 000	33 030 000
Operating Profit	−1 216 000	3 853 000	−552 000	−32 951 000
Financial Income	7 816 000	7 300 000	5 065 000	3 577 000
Financial Costs	839 000	6 000	5 474 000	395 000
Financial Balance	6 977 000	7 294 000	−409 000	3 182 000
Dividends	0	0	0	0
Net Income	5 038 000	10 377 000	−1 531 000	−27 277 000

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	35 712 000	35 881 000	30 832 000	29 517 000
Total Fixed Assets	35 712 000	35 881 000	30 832 000	29 517 000
Stock	0	0	0	0
Total Investments	52 561 000	51 367 000	48 812 000	25 758 000
Cash, Bank	5 376 000	10 122 000	17 091 000	45 945 000
Total Current Assets	58 430 000	64 512 000	66 218 000	72 557 000
Total Assets	94 142 000	100 393 000	97 049 000	102 074 000
Total Equity	77 506 000	71 121 000	73 244 000	93 529 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 910 000	17 402 000	18 503 000	6 895 000
Creditors	2 000	0	9 000	0
Unpaid Taxes	0	0	1 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	10 000 000	4 895 000	0
Total Current Debt	1 727 000	11 870 000	5 302 000	1 650 000
Total Equity and Debt	94 142 000	100 393 000	97 049 000	102 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,5 %	14,59 %	−2,09 %	−29,16 %
Debt-to-Equity Ratio	0,19	0,24	0,25	0,07
Operating Profit Margin	−139,61 %	2 732,62 %	−155,93 %	−41 710,13 %
Current Ratio	33,83	5,43	12,49	43,97
Quick Ratio	33,83	5,43	12,49	43,97
Equity Ratio	0,82	0,71	0,75	0,92
Gross Profit Margin	42,25 %	9,93 %	46,33 %	53,16 %