KRAMRA AS

7340 OPPDAL

Finances

Return on Equity

0,69 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	96 000	96 000	40 000	0
Net Income	24 000	55 000	3 422 000	1 672 000
Total Assets	3 777 000	4 853 000	5 447 000	2 537 000
Total Equity	3 468 000	4 544 000	5 139 000	2 237 000

Income (NOK)	2022	2021	2020	2019
Revenue	96 000	96 000	40 000	0
Expenditure	69 000	60 000	146 000	12 000
Operating Profit	27 000	36 000	−106 000	−12 000
Financial Income	3 000	28 000	3 533 000	1 697 000
Financial Costs	0	0	0	0
Financial Balance	3 000	28 000	3 533 000	1 697 000
Earnings Before Tax	31 000	65 000	3 427 000	1 686 000
Tax	7 000	9 000	5 000	13 000
Net Income	24 000	55 000	3 422 000	1 672 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 439 000	3 439 000	3 439 000	633 000
Total Current Assets	338 000	1 414 000	2 008 000	1 903 000
Total Assets	3 777 000	4 853 000	5 447 000	2 537 000
Total Retained Equity	3 368 000	4 444 000	5 039 000	2 137 000
Total Equity	3 468 000	4 544 000	5 139 000	2 237 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	309 000	309 000	308 000	300 000
Total Equity and Debt	3 777 000	4 853 000	5 447 000	2 537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	96 000	96 000	40 000	0
Revenue	96 000	96 000	40 000	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	69 000	60 000	146 000	12 000
Operating Profit	27 000	36 000	−106 000	−12 000
Financial Income	3 000	28 000	3 533 000	1 697 000
Financial Costs	0	0	0	0
Financial Balance	3 000	28 000	3 533 000	1 697 000
Dividends	300 000	300 000	300 000	300 000
Net Income	24 000	55 000	3 422 000	1 672 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	56 000	56 000	53 000
Real Eastate	3 383 000	3 383 000	3 383 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 383 000	3 383 000	3 383 000	0
Total Fiancial Fixed Assets	0	0	0	580 000
Total Fixed Assets	3 439 000	3 439 000	3 439 000	633 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	338 000	1 264 000	2 008 000	208 000
Total Current Assets	338 000	1 414 000	2 008 000	1 903 000
Total Assets	3 777 000	4 853 000	5 447 000	2 537 000
Total Equity	3 468 000	4 544 000	5 139 000	2 237 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	300 000	300 000	300 000	300 000
Other Current Debt	0	0	0	0
Total Current Debt	309 000	309 000	308 000	300 000
Total Equity and Debt	3 777 000	4 853 000	5 447 000	2 537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,69 %	1,21 %	66,59 %	74,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,13 %	37,5 %	−265 %	-
Current Ratio	1,09	4,58	6,52	6,34
Quick Ratio	1,09	4,58	6,52	6,34
Equity Ratio	0,92	0,94	0,94	0,88
Gross Profit Margin	100 %	100 %	100 %	-