KNOPH RÅDGIVNING AS

1361 ØSTERÅS

Finances

Share Ownership

Return on Equity

34,29 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 817 000	1 690 000	1 555 000	1 545 000
Net Income	456 000	361 000	241 000	171 000
Total Assets	1 774 000	1 278 000	878 000	608 000
Total Equity	1 330 000	874 000	525 000	284 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 817 000	1 690 000	1 555 000	1 545 000
Expenditure	1 237 000	1 231 000	1 246 000	1 306 000
Operating Profit	580 000	459 000	309 000	239 000
Financial Income	7 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	1 000	1 000
Earnings Before Tax	587 000	459 000	309 000	240 000
Tax	131 000	98 000	0	69 000
Net Income	456 000	361 000	241 000	171 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 774 000	1 278 000	878 000	608 000
Total Assets	1 774 000	1 278 000	878 000	608 000
Total Retained Equity	1 300 000	844 000	0	0
Total Equity	1 330 000	874 000	525 000	284 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	444 000	403 000	353 000	324 000
Total Equity and Debt	1 774 000	1 278 000	878 000	608 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 817 000	1 690 000	1 555 000	1 545 000
Other Income	0	0	0	0
Revenue	1 817 000	1 690 000	1 555 000	1 545 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 207 000	1 185 000	1 191 000	1 215 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 237 000	1 231 000	1 246 000	1 306 000
Operating Profit	580 000	459 000	309 000	239 000
Financial Income	7 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	1 000	1 000
Dividends	0	0	0	0
Net Income	456 000	361 000	241 000	171 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 612 000	913 000	678 000	463 000
Total Current Assets	1 774 000	1 278 000	878 000	608 000
Total Assets	1 774 000	1 278 000	878 000	608 000
Total Equity	1 330 000	874 000	525 000	284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	6 000	0
Unpaid Taxes	178 000	206 000	146 000	149 000
Dividends	0	0	0	0
Other Current Debt	132 000	98 000	132 000	122 000
Total Current Debt	444 000	403 000	353 000	324 000
Total Equity and Debt	1 774 000	1 278 000	878 000	608 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,29 %	41,3 %	45,9 %	60,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,92 %	27,16 %	19,87 %	15,47 %
Current Ratio	4	3,17	2,49	1,88
Quick Ratio	4	3,17	2,49	1,88
Equity Ratio	0,75	0,68	0,6	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %