KNUDSEN REGNSKAP

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

794,57 %

Current Ratio

4,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 112 000	1 033 000	1 013 000	1 081 000
Net Income	731 000	773 000	750 000	822 000
Total Assets	121 000	78 000	65 000	90 000
Total Equity	92 000	46 000	39 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 112 000	1 033 000	1 013 000	1 081 000
Expenditure	382 000	260 000	262 000	258 000
Operating Profit	730 000	773 000	750 000	822 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	731 000	773 000	750 000	822 000
Tax	0	0	0	0
Net Income	731 000	773 000	750 000	822 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	3 000
Total Current Assets	121 000	78 000	65 000	86 000
Total Assets	121 000	78 000	65 000	90 000
Total Retained Equity	0	46 000	39 000	66 000
Total Equity	92 000	46 000	39 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	29 000	32 000	26 000	24 000
Total Equity and Debt	121 000	78 000	65 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 111 000	1 032 000	1 011 000	1 081 000
Other Income	2 000	1 000	2 000	0
Revenue	1 112 000	1 033 000	1 013 000	1 081 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 000	1 000	5 000	3 000
Depreciation	0	0	3 000	6 000
Impairment	0	0	0	0
Expenditure	382 000	260 000	262 000	258 000
Operating Profit	730 000	773 000	750 000	822 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	731 000	773 000	750 000	822 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	3 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	3 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	39 000	32 000	37 000
Total Current Assets	121 000	78 000	65 000	86 000
Total Assets	121 000	78 000	65 000	90 000
Total Equity	92 000	46 000	39 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	7 000	8 000	4 000
Unpaid Taxes	14 000	25 000	18 000	20 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	29 000	32 000	26 000	24 000
Total Equity and Debt	121 000	78 000	65 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	794,57 %	1 680,43 %	1 923,08 %	1 245,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,65 %	74,83 %	74,04 %	76,04 %
Current Ratio	4,17	2,44	2,5	3,58
Quick Ratio	4,17	2,44	2,5	3,58
Equity Ratio	0,76	0,59	0,6	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %