KJETIL GISKÅS BILTEKNISK KONSULENT AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

50,23 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 913 000	2 711 000	2 861 000	2 508 000
Net Income	550 000	848 000	861 000	651 000
Total Assets	1 805 000	1 797 000	1 559 000	1 618 000
Total Equity	1 095 000	746 000	397 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 913 000	2 711 000	2 861 000	2 508 000
Expenditure	2 112 000	1 951 000	1 832 000	1 722 000
Operating Profit	801 000	760 000	1 029 000	786 000
Financial Income	0	256 000	60 000	39 000
Financial Costs	76 000	0	1 000	0
Financial Balance	−76 000	256 000	59 000	39 000
Earnings Before Tax	726 000	1 016 000	1 088 000	825 000
Tax	176 000	167 000	227 000	174 000
Net Income	550 000	848 000	861 000	651 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	20 000	157 000	5 000
Total Current Assets	1 778 000	1 777 000	1 402 000	1 613 000
Total Assets	1 805 000	1 797 000	1 559 000	1 618 000
Total Retained Equity	995 000	646 000	297 000	86 000
Total Equity	1 095 000	746 000	397 000	186 000
Total Long-Term Debt	5 000	8 000	11 000	15 000
Total Current Debt	705 000	1 044 000	1 151 000	1 417 000
Total Equity and Debt	1 805 000	1 797 000	1 559 000	1 618 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 909 000	2 707 000	2 858 000	2 505 000
Other Income	4 000	4 000	3 000	3 000
Revenue	2 913 000	2 711 000	2 861 000	2 508 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 772 000	1 590 000	1 398 000	1 383 000
Depreciation	16 000	9 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	2 112 000	1 951 000	1 832 000	1 722 000
Operating Profit	801 000	760 000	1 029 000	786 000
Financial Income	0	256 000	60 000	39 000
Financial Costs	76 000	0	1 000	0
Financial Balance	−76 000	256 000	59 000	39 000
Dividends	200 000	500 000	650 000	800 000
Net Income	550 000	848 000	861 000	651 000

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	27 000	20 000	0	5 000
Total Tangible Assets	27 000	20 000	0	5 000
Total Fiancial Fixed Assets	0	0	157 000	0
Total Fixed Assets	27 000	20 000	157 000	5 000
Stock	0	0	0	0
Total Investments	964 000	1 018 000	603 000	402 000
Cash, Bank	429 000	551 000	583 000	959 000
Total Current Assets	1 778 000	1 777 000	1 402 000	1 613 000
Total Assets	1 805 000	1 797 000	1 559 000	1 618 000
Total Equity	1 095 000	746 000	397 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	8 000	11 000	15 000
Creditors	45 000	27 000	33 000	27 000
Unpaid Taxes	281 000	266 000	213 000	250 000
Dividends	200 000	500 000	650 000	800 000
Other Current Debt	0	80 000	24 000	161 000
Total Current Debt	705 000	1 044 000	1 151 000	1 417 000
Total Equity and Debt	1 805 000	1 797 000	1 559 000	1 618 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,23 %	113,67 %	216,88 %	350 %
Debt-to-Equity Ratio	0	0,01	0,03	0,08
Operating Profit Margin	27,5 %	28,03 %	35,97 %	31,34 %
Current Ratio	2,52	1,7	1,22	1,14
Quick Ratio	2,52	1,7	1,22	1,14
Equity Ratio	0,61	0,42	0,25	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %