CRAMER & CO AS

0756 OSLO

Finances

Return on Equity

32,01 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 000	12 000	14 000	4 000
Net Income	194 000	6 000	5 000	−6 000
Total Assets	630 000	453 000	455 000	468 000
Total Equity	606 000	412 000	407 000	401 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 000	12 000	14 000	4 000
Expenditure	11 000	6 000	9 000	10 000
Operating Profit	−4 000	6 000	5 000	−6 000
Financial Income	198 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	198 000	0	0	0
Earnings Before Tax	194 000	6 000	5 000	−6 000
Tax	0	0	0	0
Net Income	194 000	6 000	5 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	626 000	449 000	448 000	468 000
Total Current Assets	5 000	5 000	7 000	0
Total Assets	630 000	453 000	455 000	468 000
Total Retained Equity	228 000	34 000	29 000	23 000
Total Equity	606 000	412 000	407 000	401 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	24 000	41 000	49 000	67 000
Total Equity and Debt	630 000	453 000	455 000	468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 000	12 000	14 000	4 000
Other Income	0	0	0	0
Revenue	7 000	12 000	14 000	4 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	6 000	9 000	10 000
Operating Profit	−4 000	6 000	5 000	−6 000
Financial Income	198 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	198 000	0	0	0
Dividends	0	0	0	0
Net Income	194 000	6 000	5 000	−6 000

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	626 000	449 000	448 000	468 000
Total Fixed Assets	626 000	449 000	448 000	468 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	1 000	7 000	0
Total Current Assets	5 000	5 000	7 000	0
Total Assets	630 000	453 000	455 000	468 000
Total Equity	606 000	412 000	407 000	401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	41 000	49 000	67 000
Total Current Debt	24 000	41 000	49 000	67 000
Total Equity and Debt	630 000	453 000	455 000	468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,01 %	1,46 %	1,23 %	−1,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−57,14 %	50 %	35,71 %	−150 %
Current Ratio	0,21	0,12	0,14	0
Quick Ratio	0,21	0,12	0,14	0
Equity Ratio	0,96	0,91	0,89	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %