SIV. ING. JAN KROGSTAD AS

0880 OSLO

Finances

Return on Equity

17,89 %

Current Ratio

5,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 610 000	2 881 000	3 035 000	3 545 000
Net Income	650 000	808 000	990 000	1 527 000
Total Assets	4 349 000	4 677 000	5 327 000	6 041 000
Total Equity	3 634 000	2 984 000	3 175 000	3 685 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 610 000	2 881 000	3 035 000	3 545 000
Expenditure	1 809 000	1 857 000	1 811 000	1 657 000
Operating Profit	801 000	1 018 000	1 224 000	1 889 000
Financial Income	32 000	17 000	47 000	70 000
Financial Costs	0	0	0	0
Financial Balance	32 000	17 000	47 000	70 000
Earnings Before Tax	833 000	1 034 000	1 271 000	1 959 000
Tax	183 000	226 000	280 000	432 000
Net Income	650 000	808 000	990 000	1 527 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	86 000	86 000	93 000	99 000
Total Current Assets	4 263 000	4 590 000	5 234 000	5 942 000
Total Assets	4 349 000	4 677 000	5 327 000	6 041 000
Total Retained Equity	3 204 000	2 554 000	2 745 000	3 255 000
Total Equity	3 634 000	2 984 000	3 175 000	3 685 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	715 000	1 693 000	2 151 000	2 356 000
Total Equity and Debt	4 349 000	4 677 000	5 327 000	6 041 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 610 000	2 881 000	3 035 000	3 545 000
Other Income	0	0	0	0
Revenue	2 610 000	2 881 000	3 035 000	3 545 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	1 639 000	1 635 000	1 615 000	1 454 000
Depreciation	0	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	1 809 000	1 857 000	1 811 000	1 657 000
Operating Profit	801 000	1 018 000	1 224 000	1 889 000
Financial Income	32 000	17 000	47 000	70 000
Financial Costs	0	0	0	0
Financial Balance	32 000	17 000	47 000	70 000
Dividends	0	1 000 000	1 500 000	1 500 000
Net Income	650 000	808 000	990 000	1 527 000

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	36 000	36 000	43 000	49 000
Total Tangible Assets	36 000	36 000	43 000	49 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	86 000	86 000	93 000	99 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 807 000	4 272 000	4 918 000	5 608 000
Total Current Assets	4 263 000	4 590 000	5 234 000	5 942 000
Total Assets	4 349 000	4 677 000	5 327 000	6 041 000
Total Equity	3 634 000	2 984 000	3 175 000	3 685 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	5 000	5 000	17 000
Unpaid Taxes	340 000	290 000	192 000	223 000
Dividends	0	1 000 000	1 500 000	1 500 000
Other Current Debt	172 000	172 000	175 000	184 000
Total Current Debt	715 000	1 693 000	2 151 000	2 356 000
Total Equity and Debt	4 349 000	4 677 000	5 327 000	6 041 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,89 %	27,08 %	31,18 %	41,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,69 %	35,33 %	40,33 %	53,29 %
Current Ratio	5,96	2,71	2,43	2,52
Quick Ratio	5,96	2,71	2,43	2,52
Equity Ratio	0,84	0,64	0,6	0,61
Gross Profit Margin	100 %	99,9 %	100 %	100 %