KROPPEN AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

32,28 %

Current Ratio

8,29

Debt-to-Equity Ratio

6,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	409 000	332 000	379 000	329 000
Net Income	92 000	46 000	64 000	24 000
Total Assets	2 209 000	2 193 000	2 182 000	2 168 000
Total Equity	285 000	193 000	147 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	409 000	332 000	379 000	329 000
Expenditure	185 000	183 000	201 000	203 000
Operating Profit	225 000	150 000	178 000	126 000
Financial Income	0	0	0	0
Financial Costs	107 000	90 000	96 000	96 000
Financial Balance	−107 000	−90 000	−96 000	−96 000
Earnings Before Tax	118 000	59 000	82 000	31 000
Tax	26 000	13 000	18 000	7 000
Net Income	92 000	46 000	64 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 151 000	2 151 000	2 151 000	2 151 000
Total Current Assets	58 000	42 000	31 000	17 000
Total Assets	2 209 000	2 193 000	2 182 000	2 168 000
Total Retained Equity	255 000	163 000	117 000	53 000
Total Equity	285 000	193 000	147 000	83 000
Total Long-Term Debt	1 917 000	1 963 000	2 024 000	2 075 000
Total Current Debt	7 000	37 000	11 000	9 000
Total Equity and Debt	2 209 000	2 193 000	2 182 000	2 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	409 000	332 000	379 000	329 000
Revenue	409 000	332 000	379 000	329 000
Cost of Goods Sold	37 000	52 000	27 000	11 000
Salary Costs	4 000	2 000	1 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	185 000	183 000	201 000	203 000
Operating Profit	225 000	150 000	178 000	126 000
Financial Income	0	0	0	0
Financial Costs	107 000	90 000	96 000	96 000
Financial Balance	−107 000	−90 000	−96 000	−96 000
Dividends	0	0	0	0
Net Income	92 000	46 000	64 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 151 000	2 151 000	2 151 000	2 151 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 151 000	2 151 000	2 151 000	2 151 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 151 000	2 151 000	2 151 000	2 151 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	22 000	31 000	17 000
Total Current Assets	58 000	42 000	31 000	17 000
Total Assets	2 209 000	2 193 000	2 182 000	2 168 000
Total Equity	285 000	193 000	147 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 917 000	1 963 000	2 024 000	2 075 000
Creditors	1 000	26 000	8 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	11 000	3 000	0
Total Current Debt	7 000	37 000	11 000	9 000
Total Equity and Debt	2 209 000	2 193 000	2 182 000	2 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,28 %	23,83 %	43,54 %	28,92 %
Debt-to-Equity Ratio	6,73	10,17	13,77	25
Operating Profit Margin	55,01 %	45,18 %	46,97 %	38,3 %
Current Ratio	8,29	1,14	2,82	1,89
Quick Ratio	8,29	1,14	2,82	1,89
Equity Ratio	0,13	0,09	0,07	0,04
Gross Profit Margin	90,95 %	84,34 %	92,88 %	96,66 %