CRISPY FOOD NARVIK AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

59,46 %

Current Ratio

0,53

Debt-to-Equity Ratio

1,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 980 000	10 102 000	8 087 000	8 211 000
Net Income	371 000	984 000	222 000	−1 231 000
Total Assets	3 599 000	4 197 000	4 432 000	4 381 000
Total Equity	624 000	253 000	−731 000	−953 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 980 000	10 102 000	8 087 000	8 211 000
Expenditure	10 521 000	9 052 000	7 749 000	9 083 000
Operating Profit	459 000	1 050 000	339 000	−872 000
Financial Income	0	0	0	0
Financial Costs	87 000	66 000	117 000	155 000
Financial Balance	−87 000	−66 000	−117 000	−155 000
Earnings Before Tax	371 000	984 000	222 000	−1 027 000
Tax	0	0	0	204 000
Net Income	371 000	984 000	222 000	−1 231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 395 000	2 847 000	3 258 000	3 812 000
Total Current Assets	1 204 000	1 350 000	1 174 000	569 000
Total Assets	3 599 000	4 197 000	4 432 000	4 381 000
Total Retained Equity	−3 000	−375 000	−1 359 000	−1 581 000
Total Equity	624 000	253 000	−731 000	−953 000
Total Long-Term Debt	724 000	1 181 000	1 638 000	1 981 000
Total Current Debt	2 251 000	2 762 000	3 525 000	3 354 000
Total Equity and Debt	3 599 000	4 197 000	4 432 000	4 381 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 978 000	10 095 000	7 839 000	8 069 000
Other Income	2 000	7 000	248 000	141 000
Revenue	10 980 000	10 102 000	8 087 000	8 211 000
Cost of Goods Sold	3 456 000	3 008 000	2 465 000	2 605 000
Salary Costs	3 352 000	2 929 000	2 347 000	2 881 000
Depreciation	452 000	482 000	554 000	537 000
Impairment	0	0	0	0
Expenditure	10 521 000	9 052 000	7 749 000	9 083 000
Operating Profit	459 000	1 050 000	339 000	−872 000
Financial Income	0	0	0	0
Financial Costs	87 000	66 000	117 000	155 000
Financial Balance	−87 000	−66 000	−117 000	−155 000
Dividends	0	0	0	0
Net Income	371 000	984 000	222 000	−1 231 000

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	2 395 000	2 847 000	3 258 000	3 812 000
Total Tangible Assets	2 395 000	2 847 000	3 258 000	3 812 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 395 000	2 847 000	3 258 000	3 812 000
Stock	198 000	126 000	150 000	106 000
Total Investments	0	0	0	0
Cash, Bank	774 000	1 097 000	877 000	224 000
Total Current Assets	1 204 000	1 350 000	1 174 000	569 000
Total Assets	3 599 000	4 197 000	4 432 000	4 381 000
Total Equity	624 000	253 000	−731 000	−953 000
Short-Term Group Debt	453 000	815 000	1 298 000	1 073 000
Total Long-Term Debt	724 000	1 181 000	1 638 000	1 981 000
Creditors	986 000	1 025 000	1 453 000	1 669 000
Unpaid Taxes	232 000	223 000	229 000	165 000
Dividends	0	0	0	0
Other Current Debt	581 000	699 000	544 000	446 000
Total Current Debt	2 251 000	2 762 000	3 525 000	3 354 000
Total Equity and Debt	3 599 000	4 197 000	4 432 000	4 381 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,46 %	388,93 %	−30,37 %	129,17 %
Debt-to-Equity Ratio	1,16	4,67	−2,24	−2,08
Operating Profit Margin	4,18 %	10,39 %	4,19 %	−10,62 %
Current Ratio	0,53	0,49	0,33	0,17
Quick Ratio	0,59	0,51	0,35	0,18
Equity Ratio	0,17	0,06	−0,16	−0,22
Gross Profit Margin	68,52 %	70,22 %	69,52 %	68,27 %