KJBC MASKIN AS

1482 NITTEDAL

Finances

Share Ownership

Return on Equity

19,21 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 363 000	2 899 000	2 253 000	1 547 000
Net Income	493 000	344 000	227 000	274 000
Total Assets	3 303 000	3 079 000	2 414 000	2 078 000
Total Equity	2 566 000	2 073 000	1 729 000	1 502 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 363 000	2 899 000	2 253 000	1 547 000
Expenditure	2 738 000	2 457 000	1 966 000	1 200 000
Operating Profit	626 000	441 000	287 000	348 000
Financial Income	7 000	0	4 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	6 000	0	4 000	3 000
Earnings Before Tax	632 000	441 000	291 000	351 000
Tax	139 000	97 000	64 000	77 000
Net Income	493 000	344 000	227 000	274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 803 000	1 388 000	1 110 000	171 000
Total Current Assets	1 500 000	1 690 000	1 304 000	1 907 000
Total Assets	3 303 000	3 079 000	2 414 000	2 078 000
Total Retained Equity	1 566 000	1 073 000	729 000	502 000
Total Equity	2 566 000	2 073 000	1 729 000	1 502 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	737 000	1 005 000	685 000	577 000
Total Equity and Debt	3 303 000	3 079 000	2 414 000	2 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 363 000	2 899 000	2 253 000	1 547 000
Other Income	0	0	0	0
Revenue	3 363 000	2 899 000	2 253 000	1 547 000
Cost of Goods Sold	650 000	643 000	531 000	218 000
Salary Costs	1 069 000	997 000	855 000	775 000
Depreciation	439 000	342 000	254 000	22 000
Impairment	0	0	0	0
Expenditure	2 738 000	2 457 000	1 966 000	1 200 000
Operating Profit	626 000	441 000	287 000	348 000
Financial Income	7 000	0	4 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	6 000	0	4 000	3 000
Dividends	0	0	0	0
Net Income	493 000	344 000	227 000	274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	14 000	11 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	15 000
Fixtures	1 793 000	1 370 000	1 094 000	134 000
Total Tangible Assets	1 793 000	1 370 000	1 094 000	148 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	1 803 000	1 388 000	1 110 000	171 000
Stock	18 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 266 000	958 000	959 000	1 699 000
Total Current Assets	1 500 000	1 690 000	1 304 000	1 907 000
Total Assets	3 303 000	3 079 000	2 414 000	2 078 000
Total Equity	2 566 000	2 073 000	1 729 000	1 502 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	204 000	498 000	79 000	56 000
Unpaid Taxes	142 000	176 000	254 000	335 000
Dividends	0	0	0	0
Other Current Debt	261 000	232 000	295 000	117 000
Total Current Debt	737 000	1 005 000	685 000	577 000
Total Equity and Debt	3 303 000	3 079 000	2 414 000	2 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,21 %	16,59 %	13,13 %	18,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,61 %	15,21 %	12,74 %	22,5 %
Current Ratio	2,04	1,68	1,9	3,31
Quick Ratio	2,09	1,68	1,9	3,31
Equity Ratio	0,78	0,67	0,72	0,72
Gross Profit Margin	80,67 %	77,82 %	76,43 %	85,91 %