KOLOG AS

1900 FETSUND

Finances

Return on Equity

8,85 %

Current Ratio

15,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 049 000	2 017 000	1 856 000	1 747 000
Net Income	972 000	1 245 000	660 000	778 000
Total Assets	11 478 000	10 458 000	9 198 000	8 531 000
Total Equity	10 985 000	10 013 000	8 768 000	8 108 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 049 000	2 017 000	1 856 000	1 747 000
Expenditure	913 000	901 000	1 355 000	746 000
Operating Profit	1 135 000	1 116 000	502 000	1 001 000
Financial Income	96 000	371 000	391 000	26 000
Financial Costs	2 000	0	0	0
Financial Balance	94 000	371 000	391 000	26 000
Earnings Before Tax	1 229 000	1 487 000	892 000	1 027 000
Tax	257 000	242 000	232 000	248 000
Net Income	972 000	1 245 000	660 000	778 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 644 000	4 102 000	625 000	4 619 000
Total Current Assets	7 834 000	6 356 000	8 573 000	3 912 000
Total Assets	11 478 000	10 458 000	9 198 000	8 531 000
Total Retained Equity	10 885 000	9 913 000	8 668 000	8 008 000
Total Equity	10 985 000	10 013 000	8 768 000	8 108 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	493 000	445 000	429 000	423 000
Total Equity and Debt	11 478 000	10 458 000	9 198 000	8 531 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 983 000	1 951 000	1 856 000	1 747 000
Other Income	66 000	66 000	0	0
Revenue	2 049 000	2 017 000	1 856 000	1 747 000
Cost of Goods Sold	0	0	556 000	0
Salary Costs	805 000	766 000	753 000	697 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	913 000	901 000	1 355 000	746 000
Operating Profit	1 135 000	1 116 000	502 000	1 001 000
Financial Income	96 000	371 000	391 000	26 000
Financial Costs	2 000	0	0	0
Financial Balance	94 000	371 000	391 000	26 000
Dividends	0	0	0	0
Net Income	972 000	1 245 000	660 000	778 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 615 000	2 615 000	0	3 994 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 615 000	2 615 000	0	3 994 000
Total Fiancial Fixed Assets	1 029 000	1 488 000	625 000	625 000
Total Fixed Assets	3 644 000	4 102 000	625 000	4 619 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 590 000	6 166 000	5 796 000	3 766 000
Total Current Assets	7 834 000	6 356 000	8 573 000	3 912 000
Total Assets	11 478 000	10 458 000	9 198 000	8 531 000
Total Equity	10 985 000	10 013 000	8 768 000	8 108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	1 000	0	0
Unpaid Taxes	156 000	138 000	134 000	117 000
Dividends	0	0	0	0
Other Current Debt	76 000	63 000	63 000	57 000
Total Current Debt	493 000	445 000	429 000	423 000
Total Equity and Debt	11 478 000	10 458 000	9 198 000	8 531 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,85 %	12,43 %	7,53 %	9,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,39 %	55,33 %	27,05 %	57,3 %
Current Ratio	15,89	14,28	19,98	9,25
Quick Ratio	15,89	14,28	19,98	9,25
Equity Ratio	0,96	0,96	0,95	0,95
Gross Profit Margin	100 %	100 %	70,04 %	100 %