CRO EIENDOM AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

10,33 %

Current Ratio

1,41

Debt-to-Equity Ratio

3,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 964 000	1 956 000	1 936 000
Net Income	461 000	645 000	569 000	417 000
Total Assets	21 761 000	22 370 000	23 126 000	21 983 000
Total Equity	4 461 000	4 000 000	3 656 000	3 086 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 964 000	1 956 000	1 936 000
Expenditure	621 000	582 000	551 000	548 000
Operating Profit	1 343 000	1 383 000	1 405 000	1 388 000
Financial Income	6 000	4 000	4 000	2 000
Financial Costs	758 000	560 000	679 000	856 000
Financial Balance	−752 000	−556 000	−675 000	−854 000
Earnings Before Tax	591 000	826 000	730 000	535 000
Tax	130 000	182 000	161 000	118 000
Net Income	461 000	645 000	569 000	417 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 606 000	21 067 000	21 423 000	21 875 000
Total Current Assets	1 155 000	1 303 000	1 702 000	109 000
Total Assets	21 761 000	22 370 000	23 126 000	21 983 000
Total Retained Equity	1 970 000	1 509 000	1 164 000	595 000
Total Equity	4 461 000	4 000 000	3 656 000	3 086 000
Total Long-Term Debt	16 482 000	17 513 000	18 543 000	18 724 000
Total Current Debt	817 000	857 000	926 000	173 000
Total Equity and Debt	21 761 000	22 370 000	23 126 000	21 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 964 000	1 964 000	1 956 000	1 936 000
Revenue	1 964 000	1 964 000	1 956 000	1 936 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	461 000	455 000	451 000	451 000
Impairment	0	0	0	0
Expenditure	621 000	582 000	551 000	548 000
Operating Profit	1 343 000	1 383 000	1 405 000	1 388 000
Financial Income	6 000	4 000	4 000	2 000
Financial Costs	758 000	560 000	679 000	856 000
Financial Balance	−752 000	−556 000	−675 000	−854 000
Dividends	0	300 000	0	0
Net Income	461 000	645 000	569 000	417 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 606 000	21 067 000	21 423 000	21 875 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 606 000	21 067 000	21 423 000	21 875 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 606 000	21 067 000	21 423 000	21 875 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	533 000	644 000	1 086 000	92 000
Total Current Assets	1 155 000	1 303 000	1 702 000	109 000
Total Assets	21 761 000	22 370 000	23 126 000	21 983 000
Total Equity	4 461 000	4 000 000	3 656 000	3 086 000
Short-Term Group Debt	3 000	3 000	3 000	3 000
Total Long-Term Debt	16 482 000	17 513 000	18 543 000	18 724 000
Creditors	25 000	30 000	3 000	11 000
Unpaid Taxes	116 000	116 000	243 000	0
Dividends	0	300 000	0	0
Other Current Debt	535 000	519 000	516 000	42 000
Total Current Debt	817 000	857 000	926 000	173 000
Total Equity and Debt	21 761 000	22 370 000	23 126 000	21 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,33 %	16,13 %	15,56 %	13,51 %
Debt-to-Equity Ratio	3,69	4,38	5,07	6,07
Operating Profit Margin	68,38 %	70,42 %	71,83 %	71,69 %
Current Ratio	1,41	1,52	1,84	0,63
Quick Ratio	1,41	1,52	1,84	0,63
Equity Ratio	0,2	0,18	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %