KRAFT STORFORMAT AS

0680 OSLO

Finances

Share Ownership

Return on Equity

193,14 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 858 000	4 459 000	3 673 000	4 715 000
Net Income	394 000	483 000	189 000	387 000
Total Assets	1 185 000	1 413 000	1 070 000	1 329 000
Total Equity	204 000	311 000	327 000	438 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 858 000	4 459 000	3 673 000	4 715 000
Expenditure	4 352 000	3 826 000	3 433 000	4 215 000
Operating Profit	504 000	632 000	241 000	499 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	505 000	632 000	241 000	499 000
Tax	111 000	149 000	51 000	111 000
Net Income	394 000	483 000	189 000	387 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 185 000	1 413 000	1 070 000	1 329 000
Total Assets	1 185 000	1 413 000	1 070 000	1 329 000
Total Retained Equity	31 000	137 000	154 000	264 000
Total Equity	204 000	311 000	327 000	438 000
Total Long-Term Debt	2 000	2 000	0	0
Total Current Debt	978 000	1 100 000	743 000	891 000
Total Equity and Debt	1 185 000	1 413 000	1 070 000	1 329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 846 000	4 437 000	3 607 000	4 715 000
Other Income	11 000	22 000	66 000	0
Revenue	4 858 000	4 459 000	3 673 000	4 715 000
Cost of Goods Sold	2 788 000	2 433 000	1 915 000	2 548 000
Salary Costs	765 000	655 000	661 000	674 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 352 000	3 826 000	3 433 000	4 215 000
Operating Profit	504 000	632 000	241 000	499 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	0	0	−1 000
Dividends	500 000	500 000	300 000	387 000
Net Income	394 000	483 000	189 000	387 000

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	531 000	818 000	551 000	497 000
Total Current Assets	1 185 000	1 413 000	1 070 000	1 329 000
Total Assets	1 185 000	1 413 000	1 070 000	1 329 000
Total Equity	204 000	311 000	327 000	438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	0	0
Creditors	214 000	298 000	259 000	270 000
Unpaid Taxes	85 000	96 000	64 000	66 000
Dividends	500 000	500 000	300 000	387 000
Other Current Debt	68 000	60 000	68 000	56 000
Total Current Debt	978 000	1 100 000	743 000	891 000
Total Equity and Debt	1 185 000	1 413 000	1 070 000	1 329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	193,14 %	155,31 %	57,8 %	88,36 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	10,37 %	14,17 %	6,56 %	10,58 %
Current Ratio	1,21	1,28	1,44	1,49
Quick Ratio	1,21	1,28	1,44	1,49
Equity Ratio	0,17	0,22	0,31	0,33
Gross Profit Margin	42,61 %	45,44 %	47,86 %	45,96 %