KLASEN STROPP & KJETTING AS

3236 SANDEFJORD

Finances

Share Ownership

Return on Equity

−4 622,22 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 869 000	7 857 000	6 566 000	5 102 000
Net Income	416 000	−447 000	−1 000	293 000
Total Assets	2 009 000	1 686 000	2 480 000	2 311 000
Total Equity	−9 000	−424 000	22 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 869 000	7 857 000	6 566 000	5 102 000
Expenditure	7 392 000	8 238 000	6 462 000	4 717 000
Operating Profit	478 000	−381 000	103 000	385 000
Financial Income	1 000	0	1 000	0
Financial Costs	63 000	65 000	100 000	59 000
Financial Balance	−62 000	−65 000	−99 000	−59 000
Earnings Before Tax	416 000	−447 000	3 000	326 000
Tax	0	0	4 000	33 000
Net Income	416 000	−447 000	−1 000	293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	893 000	188 000	201 000	218 000
Total Current Assets	1 116 000	1 498 000	2 279 000	2 093 000
Total Assets	2 009 000	1 686 000	2 480 000	2 311 000
Total Retained Equity	−109 000	−524 000	−78 000	−77 000
Total Equity	−9 000	−424 000	22 000	23 000
Total Long-Term Debt	0	0	108 000	155 000
Total Current Debt	2 018 000	2 111 000	2 349 000	2 132 000
Total Equity and Debt	2 009 000	1 686 000	2 480 000	2 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 865 000	7 857 000	6 566 000	5 102 000
Other Income	5 000	0	0	0
Revenue	7 869 000	7 857 000	6 566 000	5 102 000
Cost of Goods Sold	4 997 000	6 178 000	4 220 000	2 947 000
Salary Costs	1 499 000	1 030 000	1 522 000	1 096 000
Depreciation	4 000	12 000	17 000	23 000
Impairment	0	0	0	0
Expenditure	7 392 000	8 238 000	6 462 000	4 717 000
Operating Profit	478 000	−381 000	103 000	385 000
Financial Income	1 000	0	1 000	0
Financial Costs	63 000	65 000	100 000	59 000
Financial Balance	−62 000	−65 000	−99 000	−59 000
Dividends	0	0	0	0
Net Income	416 000	−447 000	−1 000	293 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	184 000	188 000	192 000	198 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	8 000	20 000
Total Tangible Assets	184 000	188 000	201 000	218 000
Total Fiancial Fixed Assets	709 000	0	0	0
Total Fixed Assets	893 000	188 000	201 000	218 000
Stock	511 000	373 000	1 596 000	1 687 000
Total Investments	0	0	0	0
Cash, Bank	27 000	0	25 000	20 000
Total Current Assets	1 116 000	1 498 000	2 279 000	2 093 000
Total Assets	2 009 000	1 686 000	2 480 000	2 311 000
Total Equity	−9 000	−424 000	22 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	108 000	155 000
Creditors	666 000	781 000	974 000	826 000
Unpaid Taxes	216 000	252 000	374 000	195 000
Dividends	0	0	0	0
Other Current Debt	190 000	151 000	115 000	109 000
Total Current Debt	2 018 000	2 111 000	2 349 000	2 132 000
Total Equity and Debt	2 009 000	1 686 000	2 480 000	2 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4 622,22 %	105,42 %	−4,55 %	1 273,91 %
Debt-to-Equity Ratio	−0	−0	4,91	6,74
Operating Profit Margin	6,07 %	−4,85 %	1,57 %	7,55 %
Current Ratio	0,55	0,71	0,97	0,98
Quick Ratio	0,74	0,86	3,03	4,7
Equity Ratio	−0	−0,25	0,01	0,01
Gross Profit Margin	36,5 %	21,37 %	35,73 %	42,24 %