THE KING OF POPCORN AS

4635 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−49,47 %

Current Ratio

0,02

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	221 000	687 000	46 000
Net Income	−93 000	84 000	−97 000	−318 000
Total Assets	499 000	530 000	736 000	610 000
Total Equity	188 000	281 000	197 000	293 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	221 000	687 000	46 000
Expenditure	105 000	107 000	810 000	447 000
Operating Profit	−104 000	113 000	−122 000	−400 000
Financial Income	0	0	0	0
Financial Costs	13 000	3 000	0	6 000
Financial Balance	−13 000	−3 000	0	−6 000
Earnings Before Tax	−116 000	110 000	−123 000	−406 000
Tax	−23 000	26 000	−26 000	−87 000
Net Income	−93 000	84 000	−97 000	−318 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	498 000	494 000	545 000	544 000
Total Current Assets	2 000	36 000	191 000	66 000
Total Assets	499 000	530 000	736 000	610 000
Total Retained Equity	128 000	221 000	137 000	233 000
Total Equity	188 000	281 000	197 000	293 000
Total Long-Term Debt	226 000	0	0	0
Total Current Debt	86 000	250 000	539 000	317 000
Total Equity and Debt	499 000	530 000	736 000	610 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	195 000	679 000	46 000
Other Income	0	26 000	9 000	0
Revenue	0	221 000	687 000	46 000
Cost of Goods Sold	0	−124 000	231 000	50 000
Salary Costs	7 000	23 000	88 000	169 000
Depreciation	20 000	24 000	25 000	22 000
Impairment	0	0	0	0
Expenditure	105 000	107 000	810 000	447 000
Operating Profit	−104 000	113 000	−122 000	−400 000
Financial Income	0	0	0	0
Financial Costs	13 000	3 000	0	6 000
Financial Balance	−13 000	−3 000	0	−6 000
Dividends	0	0	0	0
Net Income	−93 000	84 000	−97 000	−318 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	494 000	471 000	497 000	471 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	23 000	48 000	73 000
Total Tangible Assets	4 000	23 000	48 000	73 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	498 000	494 000	545 000	544 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	32 000	158 000	58 000
Total Current Assets	2 000	36 000	191 000	66 000
Total Assets	499 000	530 000	736 000	610 000
Total Equity	188 000	281 000	197 000	293 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	226 000	0	0	0
Creditors	2 000	22 000	95 000	15 000
Unpaid Taxes	1 000	0	13 000	5 000
Dividends	0	0	0	0
Other Current Debt	2 000	228 000	431 000	297 000
Total Current Debt	86 000	250 000	539 000	317 000
Total Equity and Debt	499 000	530 000	736 000	610 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,47 %	29,89 %	−49,24 %	−108,53 %
Debt-to-Equity Ratio	1,2	0	0	0
Operating Profit Margin	-	51,13 %	−17,76 %	−869,57 %
Current Ratio	0,02	0,14	0,35	0,21
Quick Ratio	0,02	0,14	0,35	0,21
Equity Ratio	0,38	0,53	0,27	0,48
Gross Profit Margin	-	156,11 %	66,38 %	−8,7 %