KRIMAR EIENDOM AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

−12,74 %

Current Ratio

1,93

Debt-to-Equity Ratio

4,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 506 000	2 331 000	2 325 000	2 284 000
Net Income	−553 000	−357 000	−469 000	−554 000
Total Assets	26 686 000	27 836 000	28 590 000	29 183 000
Total Equity	4 340 000	4 892 000	5 250 000	5 719 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 506 000	2 331 000	2 325 000	2 284 000
Expenditure	2 281 000	2 120 000	2 160 000	2 211 000
Operating Profit	225 000	211 000	165 000	74 000
Financial Income	0	0	1 000	1 000
Financial Costs	777 000	636 000	767 000	785 000
Financial Balance	−777 000	−636 000	−766 000	−784 000
Earnings Before Tax	−553 000	−426 000	−601 000	−710 000
Tax	0	−68 000	−132 000	−156 000
Net Income	−553 000	−357 000	−469 000	−554 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 030 000	25 589 000	26 127 000	26 688 000
Total Current Assets	1 656 000	2 247 000	2 462 000	2 494 000
Total Assets	26 686 000	27 836 000	28 590 000	29 183 000
Total Retained Equity	−660 000	−108 000	250 000	719 000
Total Equity	4 340 000	4 892 000	5 250 000	5 719 000
Total Long-Term Debt	21 489 000	22 196 000	22 541 000	20 095 000
Total Current Debt	857 000	748 000	799 000	3 369 000
Total Equity and Debt	26 686 000	27 836 000	28 590 000	29 183 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	5 000	0
Other Income	2 506 000	2 331 000	2 320 000	2 284 000
Revenue	2 506 000	2 331 000	2 325 000	2 284 000
Cost of Goods Sold	0	0	0	20 000
Salary Costs	770 000	772 000	753 000	730 000
Depreciation	560 000	560 000	561 000	561 000
Impairment	0	0	0	0
Expenditure	2 281 000	2 120 000	2 160 000	2 211 000
Operating Profit	225 000	211 000	165 000	74 000
Financial Income	0	0	1 000	1 000
Financial Costs	777 000	636 000	767 000	785 000
Financial Balance	−777 000	−636 000	−766 000	−784 000
Dividends	0	0	0	0
Net Income	−553 000	−357 000	−469 000	−554 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 911 000	25 439 000	26 125 000	26 683 000
Machinery and Plant Facilities	119 000	151 000	0	0
Fixtures	0	0	2 000	6 000
Total Tangible Assets	25 030 000	25 589 000	26 127 000	26 688 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 030 000	25 589 000	26 127 000	26 688 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 603 000	2 206 000	2 420 000	2 457 000
Total Current Assets	1 656 000	2 247 000	2 462 000	2 494 000
Total Assets	26 686 000	27 836 000	28 590 000	29 183 000
Total Equity	4 340 000	4 892 000	5 250 000	5 719 000
Short-Term Group Debt	0	0	0	3 086 000
Total Long-Term Debt	21 489 000	22 196 000	22 541 000	20 095 000
Creditors	39 000	30 000	72 000	11 000
Unpaid Taxes	64 000	63 000	64 000	75 000
Dividends	0	0	0	0
Other Current Debt	754 000	655 000	664 000	197 000
Total Current Debt	857 000	748 000	799 000	3 369 000
Total Equity and Debt	26 686 000	27 836 000	28 590 000	29 183 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,74 %	−7,3 %	−8,93 %	−9,69 %
Debt-to-Equity Ratio	4,95	4,54	4,29	3,51
Operating Profit Margin	8,98 %	9,05 %	7,1 %	3,24 %
Current Ratio	1,93	3	3,08	0,74
Quick Ratio	1,93	3	3,08	0,74
Equity Ratio	0,16	0,18	0,18	0,2
Gross Profit Margin	100 %	100 %	100 %	99,12 %