CRYSTAL PRODUCTION AS

0185 OSLO

Finances

Share Ownership

Return on Equity

176,77 %

Current Ratio

9,25

Debt-to-Equity Ratio

−1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−10 074 000	−85 042 000	−381 000	1 084 000
Total Assets	1 243 000	528 000	8 230 000	33 034 000
Total Equity	−5 699 000	−80 424 000	4 618 000	33 015 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	115 000	21 000	42 000	43 000
Operating Profit	−115 000	−21 000	−42 000	−43 000
Financial Income	3 000	122 000	92 000	1 127 000
Financial Costs	3 717 000	8 274 000	0	0
Financial Balance	−3 714 000	−8 152 000	92 000	1 127 000
Earnings Before Tax	−3 830 000	−8 173 000	50 000	1 084 000
Tax	6 245 000	76 869 000	431 000	0
Net Income	−10 074 000	−85 042 000	−381 000	1 084 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 095 000	252 000	359 000	10 715 000
Total Current Assets	148 000	276 000	7 871 000	22 319 000
Total Assets	1 243 000	528 000	8 230 000	33 034 000
Total Retained Equity	−96 997 000	−86 923 000	−1 881 000	21 535 000
Total Equity	−5 699 000	−80 424 000	4 618 000	33 015 000
Total Long-Term Debt	6 925 000	80 920 000	0	0
Total Current Debt	16 000	32 000	3 613 000	19 000
Total Equity and Debt	1 243 000	528 000	8 230 000	33 034 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	115 000	21 000	42 000	43 000
Operating Profit	−115 000	−21 000	−42 000	−43 000
Financial Income	3 000	122 000	92 000	1 127 000
Financial Costs	3 717 000	8 274 000	0	0
Financial Balance	−3 714 000	−8 152 000	92 000	1 127 000
Dividends	0	0	0	0
Net Income	−10 074 000	−85 042 000	−381 000	1 084 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 095 000	252 000	359 000	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	0	0	0	10 715 000
Total Fixed Assets	1 095 000	252 000	359 000	10 715 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	148 000	276 000	7 871 000	22 319 000
Total Assets	1 243 000	528 000	8 230 000	33 034 000
Total Equity	−5 699 000	−80 424 000	4 618 000	33 015 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 925 000	80 920 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	21 000	3 613 000	19 000
Total Current Debt	16 000	32 000	3 613 000	19 000
Total Equity and Debt	1 243 000	528 000	8 230 000	33 034 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,77 %	105,74 %	−8,25 %	3,28 %
Debt-to-Equity Ratio	−1,22	−1,01	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	9,25	8,63	2,18	1 174,68
Quick Ratio	9,25	8,63	2,18	1 174,68
Equity Ratio	−4,58	−152,32	0,56	1
Gross Profit Margin	-	-	-	-