KANSLER AS

0251 OSLO

Finances

Share Ownership

Return on Equity

176,16 %

Current Ratio

1,47

Debt-to-Equity Ratio

2,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 598 000	3 336 000	2 455 000	3 180 000
Net Income	1 286 000	1 398 000	381 000	704 000
Total Assets	4 795 000	3 146 000	2 465 000	2 361 000
Total Equity	730 000	694 000	887 000	1 005 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 598 000	3 336 000	2 455 000	3 180 000
Expenditure	1 566 000	1 515 000	1 925 000	2 271 000
Operating Profit	2 032 000	1 822 000	529 000	910 000
Financial Income	0	0	0	0
Financial Costs	383 000	27 000	42 000	6 000
Financial Balance	−383 000	−27 000	−42 000	−6 000
Earnings Before Tax	1 649 000	1 794 000	487 000	903 000
Tax	363 000	396 000	106 000	199 000
Net Income	1 286 000	1 398 000	381 000	704 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 343 000	287 000	139 000	73 000
Total Current Assets	3 452 000	2 858 000	2 326 000	2 288 000
Total Assets	4 795 000	3 146 000	2 465 000	2 361 000
Total Retained Equity	700 000	664 000	787 000	905 000
Total Equity	730 000	694 000	887 000	1 005 000
Total Long-Term Debt	1 724 000	621 000	0	2 000
Total Current Debt	2 341 000	1 831 000	1 578 000	1 354 000
Total Equity and Debt	4 795 000	3 146 000	2 465 000	2 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 598 000	3 336 000	2 455 000	3 180 000
Revenue	3 598 000	3 336 000	2 455 000	3 180 000
Cost of Goods Sold	0	0	0	0
Salary Costs	863 000	807 000	615 000	794 000
Depreciation	0	0	0	8 000
Impairment	0	0	0	0
Expenditure	1 566 000	1 515 000	1 925 000	2 271 000
Operating Profit	2 032 000	1 822 000	529 000	910 000
Financial Income	0	0	0	0
Financial Costs	383 000	27 000	42 000	6 000
Financial Balance	−383 000	−27 000	−42 000	−6 000
Dividends	1 250 000	970 000	500 000	500 000
Net Income	1 286 000	1 398 000	381 000	704 000

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	17 000	0	0	73 000
Total Tangible Assets	17 000	0	0	73 000
Total Fiancial Fixed Assets	1 326 000	287 000	139 000	0
Total Fixed Assets	1 343 000	287 000	139 000	73 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	451 000	56 000	401 000
Total Current Assets	3 452 000	2 858 000	2 326 000	2 288 000
Total Assets	4 795 000	3 146 000	2 465 000	2 361 000
Total Equity	730 000	694 000	887 000	1 005 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 724 000	621 000	0	2 000
Creditors	148 000	91 000	317 000	373 000
Unpaid Taxes	46 000	32 000	37 000	35 000
Dividends	1 250 000	970 000	500 000	500 000
Other Current Debt	177 000	341 000	499 000	250 000
Total Current Debt	2 341 000	1 831 000	1 578 000	1 354 000
Total Equity and Debt	4 795 000	3 146 000	2 465 000	2 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,16 %	201,44 %	42,95 %	70,05 %
Debt-to-Equity Ratio	2,36	0,89	0	0
Operating Profit Margin	56,48 %	54,62 %	21,55 %	28,62 %
Current Ratio	1,47	1,56	1,47	1,69
Quick Ratio	1,47	1,56	1,47	1,69
Equity Ratio	0,15	0,22	0,36	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %