KRISTIN BAUCK AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

−10,09 %

Current Ratio

5,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 059 000	1 577 000	1 620 000	1 423 000
Net Income	−46 000	402 000	423 000	218 000
Total Assets	550 000	781 000	772 000	607 000
Total Equity	456 000	502 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 059 000	1 577 000	1 620 000	1 423 000
Expenditure	1 105 000	1 061 000	1 078 000	1 144 000
Operating Profit	−46 000	516 000	542 000	280 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−46 000	516 000	542 000	280 000
Tax	0	113 000	119 000	62 000
Net Income	−46 000	402 000	423 000	218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	6 000	1 000	0
Total Current Assets	543 000	775 000	772 000	607 000
Total Assets	550 000	781 000	772 000	607 000
Total Retained Equity	356 000	402 000	0	0
Total Equity	456 000	502 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	94 000	278 000	672 000	507 000
Total Equity and Debt	550 000	781 000	772 000	607 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 059 000	1 577 000	1 620 000	1 423 000
Other Income	0	0	0	0
Revenue	1 059 000	1 577 000	1 620 000	1 423 000
Cost of Goods Sold	0	0	0	22 000
Salary Costs	1 029 000	985 000	934 000	952 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 105 000	1 061 000	1 078 000	1 144 000
Operating Profit	−46 000	516 000	542 000	280 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	423 000	0
Net Income	−46 000	402 000	423 000	218 000

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	7 000	6 000	1 000	0
Total Fixed Assets	7 000	6 000	1 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	450 000	605 000	618 000	583 000
Total Current Assets	543 000	775 000	772 000	607 000
Total Assets	550 000	781 000	772 000	607 000
Total Equity	456 000	502 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	25 000
Unpaid Taxes	92 000	165 000	130 000	96 000
Dividends	0	0	423 000	0
Other Current Debt	0	0	0	152 000
Total Current Debt	94 000	278 000	672 000	507 000
Total Equity and Debt	550 000	781 000	772 000	607 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,09 %	80,08 %	423 %	218 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,34 %	32,72 %	33,46 %	19,68 %
Current Ratio	5,78	2,79	1,15	1,2
Quick Ratio	5,78	2,79	1,15	1,2
Equity Ratio	0,83	0,64	0,13	0,16
Gross Profit Margin	100 %	100 %	100 %	98,45 %