KNUT MAGNOR AS

2406 ELVERUM

Finances

Share Ownership

Return on Equity

32,99 %

Current Ratio

2,74

Debt-to-Equity Ratio

0,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 548 000	5 161 000	4 201 000	5 867 000
Net Income	863 000	880 000	418 000	419 000
Total Assets	5 762 000	5 634 000	3 132 000	2 774 000
Total Equity	2 616 000	1 754 000	1 474 000	1 656 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 548 000	5 161 000	4 201 000	5 867 000
Expenditure	4 373 000	3 982 000	3 654 000	5 306 000
Operating Profit	1 175 000	1 178 000	547 000	561 000
Financial Income	9 000	3 000	4 000	4 000
Financial Costs	78 000	53 000	14 000	27 000
Financial Balance	−69 000	−50 000	−10 000	−23 000
Earnings Before Tax	1 106 000	1 128 000	536 000	537 000
Tax	243 000	248 000	118 000	118 000
Net Income	863 000	880 000	418 000	419 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 394 000	3 185 000	245 000	405 000
Total Current Assets	3 368 000	2 449 000	2 887 000	2 369 000
Total Assets	5 762 000	5 634 000	3 132 000	2 774 000
Total Retained Equity	2 466 000	1 604 000	1 324 000	1 506 000
Total Equity	2 616 000	1 754 000	1 474 000	1 656 000
Total Long-Term Debt	1 916 000	2 418 000	335 000	605 000
Total Current Debt	1 230 000	1 462 000	1 323 000	513 000
Total Equity and Debt	5 762 000	5 634 000	3 132 000	2 774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 548 000	4 401 000	4 201 000	4 117 000
Other Income	0	760 000	0	1 750 000
Revenue	5 548 000	5 161 000	4 201 000	5 867 000
Cost of Goods Sold	65 000	136 000	108 000	77 000
Salary Costs	1 401 000	1 382 000	1 301 000	1 261 000
Depreciation	808 000	582 000	160 000	160 000
Impairment	0	0	0	0
Expenditure	4 373 000	3 982 000	3 654 000	5 306 000
Operating Profit	1 175 000	1 178 000	547 000	561 000
Financial Income	9 000	3 000	4 000	4 000
Financial Costs	78 000	53 000	14 000	27 000
Financial Balance	−69 000	−50 000	−10 000	−23 000
Dividends	0	600 000	600 000	0
Net Income	863 000	880 000	418 000	419 000

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	2 365 000	3 065 000	0	0
Fixtures	30 000	120 000	245 000	405 000
Total Tangible Assets	2 394 000	3 185 000	245 000	405 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 394 000	3 185 000	245 000	405 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 352 000	2 370 000	2 276 000	2 299 000
Total Current Assets	3 368 000	2 449 000	2 887 000	2 369 000
Total Assets	5 762 000	5 634 000	3 132 000	2 774 000
Total Equity	2 616 000	1 754 000	1 474 000	1 656 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 916 000	2 418 000	335 000	605 000
Creditors	331 000	228 000	206 000	216 000
Unpaid Taxes	379 000	240 000	329 000	198 000
Dividends	0	600 000	600 000	0
Other Current Debt	179 000	119 000	117 000	99 000
Total Current Debt	1 230 000	1 462 000	1 323 000	513 000
Total Equity and Debt	5 762 000	5 634 000	3 132 000	2 774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,99 %	50,17 %	28,36 %	25,3 %
Debt-to-Equity Ratio	0,73	1,38	0,23	0,37
Operating Profit Margin	21,18 %	22,83 %	13,02 %	9,56 %
Current Ratio	2,74	1,68	2,18	4,62
Quick Ratio	2,74	1,68	2,18	4,62
Equity Ratio	0,45	0,31	0,47	0,6
Gross Profit Margin	98,83 %	97,36 %	97,43 %	98,69 %