KLARIT SOLUTION AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

13,23 %

Current Ratio

1,49

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 323 000	13 751 000	7 473 000	5 175 000
Net Income	169 000	1 084 000	−143 000	−333 000
Total Assets	5 103 000	5 309 000	2 813 000	2 127 000
Total Equity	1 277 000	1 108 000	774 000	917 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 323 000	13 751 000	7 473 000	5 175 000
Expenditure	13 061 000	12 346 000	7 661 000	5 645 000
Operating Profit	262 000	1 404 000	−189 000	−470 000
Financial Income	17 000	13 000	14 000	5 000
Financial Costs	45 000	26 000	4 000	6 000
Financial Balance	−28 000	−13 000	10 000	−1 000
Earnings Before Tax	234 000	1 391 000	−179 000	−472 000
Tax	65 000	307 000	−36 000	−139 000
Net Income	169 000	1 084 000	−143 000	−333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 176 000	1 449 000	403 000	393 000
Total Current Assets	3 927 000	3 860 000	2 410 000	1 734 000
Total Assets	5 103 000	5 309 000	2 813 000	2 127 000
Total Retained Equity	177 000	8 000	−326 000	−183 000
Total Equity	1 277 000	1 108 000	774 000	917 000
Total Long-Term Debt	1 185 000	1 392 000	0	0
Total Current Debt	2 642 000	2 809 000	2 039 000	1 210 000
Total Equity and Debt	5 103 000	5 309 000	2 813 000	2 127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 226 000	13 704 000	7 472 000	5 060 000
Other Income	97 000	46 000	0	116 000
Revenue	13 323 000	13 751 000	7 473 000	5 175 000
Cost of Goods Sold	6 207 000	6 143 000	3 524 000	2 277 000
Salary Costs	5 669 000	5 170 000	3 186 000	2 319 000
Depreciation	160 000	115 000	26 000	48 000
Impairment	0	0	0	0
Expenditure	13 061 000	12 346 000	7 661 000	5 645 000
Operating Profit	262 000	1 404 000	−189 000	−470 000
Financial Income	17 000	13 000	14 000	5 000
Financial Costs	45 000	26 000	4 000	6 000
Financial Balance	−28 000	−13 000	10 000	−1 000
Dividends	0	750 000	0	0
Net Income	169 000	1 084 000	−143 000	−333 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	246 000	209 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 176 000	1 449 000	157 000	184 000
Total Tangible Assets	1 176 000	1 449 000	157 000	184 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 176 000	1 449 000	403 000	393 000
Stock	128 000	81 000	124 000	184 000
Total Investments	0	0	0	0
Cash, Bank	3 044 000	2 725 000	1 618 000	1 305 000
Total Current Assets	3 927 000	3 860 000	2 410 000	1 734 000
Total Assets	5 103 000	5 309 000	2 813 000	2 127 000
Total Equity	1 277 000	1 108 000	774 000	917 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 185 000	1 392 000	0	0
Creditors	638 000	508 000	530 000	211 000
Unpaid Taxes	692 000	594 000	565 000	238 000
Dividends	0	750 000	0	0
Other Current Debt	1 264 000	1 704 000	944 000	761 000
Total Current Debt	2 642 000	2 809 000	2 039 000	1 210 000
Total Equity and Debt	5 103 000	5 309 000	2 813 000	2 127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,23 %	97,83 %	−18,48 %	−36,31 %
Debt-to-Equity Ratio	0,93	1,26	0	0
Operating Profit Margin	1,97 %	10,21 %	−2,53 %	−9,08 %
Current Ratio	1,49	1,37	1,18	1,43
Quick Ratio	1,56	1,41	1,26	1,69
Equity Ratio	0,25	0,21	0,28	0,43
Gross Profit Margin	53,41 %	55,33 %	52,84 %	56 %