KRAFFT EIENDOM AS

0374 OSLO

Finances

Return on Equity

130,99 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 000	0	0	0
Net Income	6 611 000	207 000	5 080 000	133 000
Total Assets	11 722 000	9 429 000	13 969 000	8 670 000
Total Equity	5 047 000	2 835 000	2 629 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 000	0	0	0
Expenditure	45 000	33 000	67 000	23 000
Operating Profit	−13 000	−33 000	−67 000	−23 000
Financial Income	6 900 000	434 000	5 367 000	434 000
Financial Costs	275 000	194 000	221 000	278 000
Financial Balance	6 625 000	240 000	5 146 000	156 000
Earnings Before Tax	6 611 000	207 000	5 080 000	133 000
Tax	0	0	0	0
Net Income	6 611 000	207 000	5 080 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 608 000	8 608 000	8 608 000	8 608 000
Total Current Assets	3 114 000	822 000	5 361 000	63 000
Total Assets	11 722 000	9 429 000	13 969 000	8 670 000
Total Retained Equity	5 017 000	2 805 000	2 599 000	13 000
Total Equity	5 047 000	2 835 000	2 629 000	43 000
Total Long-Term Debt	6 675 000	6 594 000	7 338 000	8 588 000
Total Current Debt	0	0	4 002 000	39 000
Total Equity and Debt	11 722 000	9 429 000	13 969 000	8 670 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	31 000	0	0	0
Revenue	31 000	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	45 000	33 000	67 000	23 000
Operating Profit	−13 000	−33 000	−67 000	−23 000
Financial Income	6 900 000	434 000	5 367 000	434 000
Financial Costs	275 000	194 000	221 000	278 000
Financial Balance	6 625 000	240 000	5 146 000	156 000
Dividends	4 000 000	0	4 000 000	0
Net Income	6 611 000	207 000	5 080 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	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	8 608 000	8 608 000	8 608 000	8 608 000
Total Fixed Assets	8 608 000	8 608 000	8 608 000	8 608 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	214 000	388 000	428 000	63 000
Total Current Assets	3 114 000	822 000	5 361 000	63 000
Total Assets	11 722 000	9 429 000	13 969 000	8 670 000
Total Equity	5 047 000	2 835 000	2 629 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 675 000	6 594 000	7 338 000	8 588 000
Creditors	0	0	2 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	4 000 000	0	4 000 000	0
Other Current Debt	0	0	0	38 000
Total Current Debt	0	0	4 002 000	39 000
Total Equity and Debt	11 722 000	9 429 000	13 969 000	8 670 000

Financial indicators	2022	2021	2020	2019
Return on Equity	130,99 %	7,3 %	193,23 %	309,3 %
Debt-to-Equity Ratio	1,32	2,33	2,79	199,72
Operating Profit Margin	−41,94 %	-	-	-
Current Ratio	-	-	1,34	1,62
Quick Ratio	-	-	1,34	1,62
Equity Ratio	0,43	0,3	0,19	0
Gross Profit Margin	100 %	-	-	-