KROEPELIEN AS

1397 NESØYA

Finances

Share Ownership

Return on Equity

13,2 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	165 000	180 000	180 000	180 000
Net Income	47 000	25 000	55 000	66 000
Total Assets	15 211 000	15 084 000	14 720 000	14 990 000
Total Equity	356 000	310 000	285 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	165 000	180 000	180 000	180 000
Expenditure	32 000	76 000	38 000	24 000
Operating Profit	133 000	104 000	142 000	156 000
Financial Income	1 000	0	7 000	2 000
Financial Costs	74 000	73 000	79 000	73 000
Financial Balance	−73 000	−73 000	−72 000	−71 000
Earnings Before Tax	60 000	32 000	70 000	85 000
Tax	13 000	7 000	15 000	19 000
Net Income	47 000	25 000	55 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 147 000	15 027 000	14 665 000	14 650 000
Total Current Assets	63 000	57 000	55 000	339 000
Total Assets	15 211 000	15 084 000	14 720 000	14 990 000
Total Retained Equity	326 000	280 000	255 000	200 000
Total Equity	356 000	310 000	285 000	230 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 854 000	14 774 000	14 435 000	14 759 000
Total Equity and Debt	15 211 000	15 084 000	14 720 000	14 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	165 000	180 000	180 000	180 000
Other Income	0	0	0	0
Revenue	165 000	180 000	180 000	180 000
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	32 000	76 000	38 000	24 000
Operating Profit	133 000	104 000	142 000	156 000
Financial Income	1 000	0	7 000	2 000
Financial Costs	74 000	73 000	79 000	73 000
Financial Balance	−73 000	−73 000	−72 000	−71 000
Dividends	0	0	0	0
Net Income	47 000	25 000	55 000	66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 147 000	15 027 000	14 650 000	14 650 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 147 000	15 027 000	14 650 000	14 650 000
Total Fiancial Fixed Assets	0	0	15 000	0
Total Fixed Assets	15 147 000	15 027 000	14 665 000	14 650 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	42 000	55 000	339 000
Total Current Assets	63 000	57 000	55 000	339 000
Total Assets	15 211 000	15 084 000	14 720 000	14 990 000
Total Equity	356 000	310 000	285 000	230 000
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	14 841 000	14 767 000	14 420 000	14 741 000
Total Current Debt	14 854 000	14 774 000	14 435 000	14 759 000
Total Equity and Debt	15 211 000	15 084 000	14 720 000	14 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,2 %	8,06 %	19,3 %	28,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	80,61 %	57,78 %	78,89 %	86,67 %
Current Ratio	0	0	0	0,02
Quick Ratio	0	0	0	0,02
Equity Ratio	0,02	0,02	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %