KRIBLE DESIGN AS

2640 VINSTRA

Finances

Return on Equity

46,13 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 101 000	6 704 000	5 287 000	5 298 000
Net Income	536 000	403 000	159 000	214 000
Total Assets	3 190 000	3 735 000	2 767 000	2 676 000
Total Equity	1 162 000	625 000	1 123 000	964 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 101 000	6 704 000	5 287 000	5 298 000
Expenditure	6 413 000	6 187 000	5 082 000	5 023 000
Operating Profit	688 000	516 000	204 000	275 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	0	0
Earnings Before Tax	688 000	517 000	205 000	275 000
Tax	151 000	114 000	46 000	61 000
Net Income	536 000	403 000	159 000	214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	13 000	29 000	46 000
Total Current Assets	3 160 000	3 722 000	2 738 000	2 630 000
Total Assets	3 190 000	3 735 000	2 767 000	2 676 000
Total Retained Equity	973 000	436 000	934 000	775 000
Total Equity	1 162 000	625 000	1 123 000	964 000
Total Long-Term Debt	0	3 000	3 000	5 000
Total Current Debt	2 028 000	3 107 000	1 641 000	1 708 000
Total Equity and Debt	3 190 000	3 735 000	2 767 000	2 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 101 000	6 703 000	5 286 000	5 298 000
Other Income	0	0	1 000	0
Revenue	7 101 000	6 704 000	5 287 000	5 298 000
Cost of Goods Sold	1 389 000	1 898 000	1 425 000	904 000
Salary Costs	3 936 000	3 460 000	2 861 000	3 327 000
Depreciation	13 000	17 000	17 000	4 000
Impairment	0	0	0	0
Expenditure	6 413 000	6 187 000	5 082 000	5 023 000
Operating Profit	688 000	516 000	204 000	275 000
Financial Income	1 000	0	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	536 000	403 000	159 000	214 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	13 000	29 000	46 000
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	30 000	13 000	29 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 657 000	2 089 000	1 826 000	1 907 000
Total Current Assets	3 160 000	3 722 000	2 738 000	2 630 000
Total Assets	3 190 000	3 735 000	2 767 000	2 676 000
Total Equity	1 162 000	625 000	1 123 000	964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	3 000	5 000
Creditors	141 000	242 000	281 000	117 000
Unpaid Taxes	607 000	962 000	443 000	558 000
Dividends	0	0	0	0
Other Current Debt	1 096 000	1 788 000	870 000	973 000
Total Current Debt	2 028 000	3 107 000	1 641 000	1 708 000
Total Equity and Debt	3 190 000	3 735 000	2 767 000	2 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,13 %	64,48 %	14,16 %	22,2 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	9,69 %	7,7 %	3,86 %	5,19 %
Current Ratio	1,56	1,2	1,67	1,54
Quick Ratio	1,56	1,2	1,67	1,54
Equity Ratio	0,36	0,17	0,41	0,36
Gross Profit Margin	80,44 %	71,69 %	73,05 %	82,94 %