KLIPPA EVENES AS

8006 BODØ

Finances

Share Ownership

Return on Equity

10,19 %

Current Ratio

4,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 924 000	3 826 000	3 715 000	3 607 000
Net Income	174 000	116 000	215 000	169 000
Total Assets	2 249 000	2 256 000	1 877 000	1 857 000
Total Equity	1 708 000	1 534 000	1 418 000	1 203 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 924 000	3 826 000	3 715 000	3 607 000
Expenditure	3 705 000	3 678 000	3 441 000	3 391 000
Operating Profit	220 000	149 000	274 000	215 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	220 000	149 000	274 000	216 000
Tax	46 000	32 000	59 000	46 000
Net Income	174 000	116 000	215 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	20 000	20 000	20 000
Total Current Assets	2 214 000	2 236 000	1 857 000	1 837 000
Total Assets	2 249 000	2 256 000	1 877 000	1 857 000
Total Retained Equity	1 604 000	1 430 000	1 314 000	1 099 000
Total Equity	1 708 000	1 534 000	1 418 000	1 203 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	540 000	722 000	459 000	654 000
Total Equity and Debt	2 249 000	2 256 000	1 877 000	1 857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 924 000	3 826 000	3 715 000	3 607 000
Other Income	0	0	0	0
Revenue	3 924 000	3 826 000	3 715 000	3 607 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 034 000	2 998 000	2 798 000	2 754 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 705 000	3 678 000	3 441 000	3 391 000
Operating Profit	220 000	149 000	274 000	215 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	200 000
Net Income	174 000	116 000	215 000	169 000

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	15 000	0	0	0
Total Tangible Assets	15 000	0	0	0
Total Fiancial Fixed Assets	20 000	20 000	20 000	20 000
Total Fixed Assets	35 000	20 000	20 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 941 000	2 090 000	1 717 000	1 692 000
Total Current Assets	2 214 000	2 236 000	1 857 000	1 837 000
Total Assets	2 249 000	2 256 000	1 877 000	1 857 000
Total Equity	1 708 000	1 534 000	1 418 000	1 203 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	73 000	97 000	37 000	77 000
Unpaid Taxes	154 000	130 000	113 000	107 000
Dividends	0	0	0	200 000
Other Current Debt	268 000	463 000	250 000	224 000
Total Current Debt	540 000	722 000	459 000	654 000
Total Equity and Debt	2 249 000	2 256 000	1 877 000	1 857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,19 %	7,56 %	15,16 %	14,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,61 %	3,89 %	7,38 %	5,96 %
Current Ratio	4,1	3,1	4,05	2,81
Quick Ratio	4,1	3,1	4,05	2,81
Equity Ratio	0,76	0,68	0,76	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %