SVEIN KARISARI AS

9901 KIRKENES

Finances

Return on Equity

11,86 %

Current Ratio

8,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 651 000	1 801 000	1 616 000	2 602 000
Net Income	876 000	971 000	650 000	625 000
Total Assets	8 083 000	7 471 000	6 469 000	6 123 000
Total Equity	7 386 000	6 510 000	5 539 000	4 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 651 000	1 801 000	1 616 000	2 602 000
Expenditure	509 000	536 000	780 000	1 792 000
Operating Profit	1 143 000	1 265 000	835 000	810 000
Financial Income	0	3 000	11 000	2 000
Financial Costs	1 000	0	0	2 000
Financial Balance	−1 000	3 000	11 000	0
Earnings Before Tax	1 143 000	1 268 000	846 000	811 000
Tax	267 000	297 000	195 000	186 000
Net Income	876 000	971 000	650 000	625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 317 000	519 000	490 000	555 000
Total Current Assets	5 766 000	6 953 000	5 979 000	5 568 000
Total Assets	8 083 000	7 471 000	6 469 000	6 123 000
Total Retained Equity	7 082 000	6 207 000	5 236 000	4 585 000
Total Equity	7 386 000	6 510 000	5 539 000	4 889 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	698 000	961 000	930 000	1 234 000
Total Equity and Debt	8 083 000	7 471 000	6 469 000	6 123 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 641 000	1 801 000	1 616 000	2 447 000
Other Income	10 000	0	0	155 000
Revenue	1 651 000	1 801 000	1 616 000	2 602 000
Cost of Goods Sold	0	18 000	4 000	15 000
Salary Costs	51 000	44 000	407 000	1 250 000
Depreciation	202 000	244 000	195 000	308 000
Impairment	0	0	0	0
Expenditure	509 000	536 000	780 000	1 792 000
Operating Profit	1 143 000	1 265 000	835 000	810 000
Financial Income	0	3 000	11 000	2 000
Financial Costs	1 000	0	0	2 000
Financial Balance	−1 000	3 000	11 000	0
Dividends	0	0	0	0
Net Income	876 000	971 000	650 000	625 000

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	174 000	333 000	490 000	555 000
Total Tangible Assets	317 000	519 000	490 000	555 000
Total Fiancial Fixed Assets	2 000 000	0	0	0
Total Fixed Assets	2 317 000	519 000	490 000	555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 947 000	5 307 000	5 490 000	3 592 000
Total Current Assets	5 766 000	6 953 000	5 979 000	5 568 000
Total Assets	8 083 000	7 471 000	6 469 000	6 123 000
Total Equity	7 386 000	6 510 000	5 539 000	4 889 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	39 000	10 000	17 000	1 000
Unpaid Taxes	383 000	293 000	359 000	726 000
Dividends	0	0	0	0
Other Current Debt	8 000	361 000	359 000	321 000
Total Current Debt	698 000	961 000	930 000	1 234 000
Total Equity and Debt	8 083 000	7 471 000	6 469 000	6 123 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,86 %	14,92 %	11,73 %	12,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,23 %	70,24 %	51,67 %	31,13 %
Current Ratio	8,26	7,24	6,43	4,51
Quick Ratio	8,26	7,24	6,43	4,51
Equity Ratio	0,91	0,87	0,86	0,8
Gross Profit Margin	100 %	99 %	99,75 %	99,42 %