KRAFT FORSIKRINGSMEGLING AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

153,5 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 007 000	2 163 000	1 524 000	1 970 000
Net Income	307 000	−53 000	−42 000	295 000
Total Assets	1 779 000	1 341 000	1 295 000	1 204 000
Total Equity	200 000	689 000	813 000	677 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 007 000	2 163 000	1 524 000	1 970 000
Expenditure	2 643 000	2 223 000	1 634 000	1 730 000
Operating Profit	365 000	−60 000	−111 000	240 000
Financial Income	0	7 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	7 000	0	0
Earnings Before Tax	365 000	−53 000	−111 000	240 000
Tax	58 000	0	−68 000	−55 000
Net Income	307 000	−53 000	−42 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 000	0	0	0
Total Current Assets	1 748 000	1 341 000	1 295 000	1 204 000
Total Assets	1 779 000	1 341 000	1 295 000	1 204 000
Total Retained Equity	0	279 000	403 000	267 000
Total Equity	200 000	689 000	813 000	677 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 579 000	652 000	482 000	527 000
Total Equity and Debt	1 779 000	1 341 000	1 295 000	1 204 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 007 000	2 163 000	1 524 000	905 000
Other Income	0	0	0	1 065 000
Revenue	3 007 000	2 163 000	1 524 000	1 970 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 848 000	1 727 000	1 181 000	1 404 000
Depreciation	0	0	0	21 000
Impairment	0	0	0	0
Expenditure	2 643 000	2 223 000	1 634 000	1 730 000
Operating Profit	365 000	−60 000	−111 000	240 000
Financial Income	0	7 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	7 000	0	0
Dividends	0	0	0	0
Net Income	307 000	−53 000	−42 000	295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	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	31 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	589 000	301 000	171 000	356 000
Total Current Assets	1 748 000	1 341 000	1 295 000	1 204 000
Total Assets	1 779 000	1 341 000	1 295 000	1 204 000
Total Equity	200 000	689 000	813 000	677 000
Short-Term Group Debt	0	0	101 000	48 000
Total Long-Term Debt	0	0	0	0
Creditors	114 000	131 000	9 000	4 000
Unpaid Taxes	145 000	127 000	136 000	233 000
Dividends	0	0	0	0
Other Current Debt	1 321 000	394 000	235 000	242 000
Total Current Debt	1 579 000	652 000	482 000	527 000
Total Equity and Debt	1 779 000	1 341 000	1 295 000	1 204 000

Financial indicators	2022	2021	2020	2019
Return on Equity	153,5 %	−7,69 %	−5,17 %	43,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,14 %	−2,77 %	−7,28 %	12,18 %
Current Ratio	1,11	2,06	2,69	2,28
Quick Ratio	1,11	2,06	2,69	2,28
Equity Ratio	0,11	0,51	0,63	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %