CROSSFIT KRISTIANSUND AS

6517 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

−180 %

Current Ratio

0,33

Debt-to-Equity Ratio

3,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 489 000	1 605 000	1 393 000	1 134 000
Net Income	−36 000	56 000	−30 000	34 000
Total Assets	241 000	243 000	237 000	128 000
Total Equity	20 000	57 000	1 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 489 000	1 605 000	1 393 000	1 134 000
Expenditure	1 535 000	1 529 000	1 430 000	1 158 000
Operating Profit	−46 000	76 000	−37 000	−24 000
Financial Income	0	1 000	0	0
Financial Costs	0	6 000	2 000	0
Financial Balance	0	−5 000	−2 000	0
Earnings Before Tax	−47 000	71 000	−38 000	−24 000
Tax	−10 000	16 000	−8 000	−58 000
Net Income	−36 000	56 000	−30 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	153 000	192 000	96 000
Total Current Assets	52 000	90 000	45 000	33 000
Total Assets	241 000	243 000	237 000	128 000
Total Retained Equity	−219 000	−183 000	−238 000	−208 000
Total Equity	20 000	57 000	1 000	31 000
Total Long-Term Debt	64 000	82 000	102 000	18 000
Total Current Debt	157 000	105 000	134 000	79 000
Total Equity and Debt	241 000	243 000	237 000	128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 455 000	1 455 000	1 360 000	1 134 000
Other Income	34 000	150 000	33 000	0
Revenue	1 489 000	1 605 000	1 393 000	1 134 000
Cost of Goods Sold	54 000	135 000	81 000	109 000
Salary Costs	602 000	459 000	421 000	405 000
Depreciation	32 000	23 000	16 000	26 000
Impairment	0	0	0	0
Expenditure	1 535 000	1 529 000	1 430 000	1 158 000
Operating Profit	−46 000	76 000	−37 000	−24 000
Financial Income	0	1 000	0	0
Financial Costs	0	6 000	2 000	0
Financial Balance	0	−5 000	−2 000	0
Dividends	0	0	0	0
Net Income	−36 000	56 000	−30 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	61 000	51 000	66 000	58 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	120 000	102 000	125 000	38 000
Total Tangible Assets	120 000	102 000	125 000	38 000
Total Fiancial Fixed Assets	9 000	0	0	0
Total Fixed Assets	189 000	153 000	192 000	96 000
Stock	2 000	0	25 000	1 000
Total Investments	0	0	0	0
Cash, Bank	46 000	82 000	20 000	29 000
Total Current Assets	52 000	90 000	45 000	33 000
Total Assets	241 000	243 000	237 000	128 000
Total Equity	20 000	57 000	1 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	64 000	82 000	102 000	18 000
Creditors	61 000	56 000	75 000	32 000
Unpaid Taxes	35 000	30 000	26 000	16 000
Dividends	0	0	0	0
Other Current Debt	62 000	19 000	33 000	31 000
Total Current Debt	157 000	105 000	134 000	79 000
Total Equity and Debt	241 000	243 000	237 000	128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−180 %	98,25 %	−3 000 %	109,68 %
Debt-to-Equity Ratio	3,2	1,44	102	0,58
Operating Profit Margin	−3,09 %	4,74 %	−2,66 %	−2,12 %
Current Ratio	0,33	0,86	0,34	0,42
Quick Ratio	0,34	0,86	0,41	0,42
Equity Ratio	0,08	0,23	0	0,24
Gross Profit Margin	96,37 %	91,59 %	94,19 %	90,39 %