KRANBYGGET AS

4051 SOLA

Finances

Share Ownership

Return on Equity

47,42 %

Current Ratio

1,57

Debt-to-Equity Ratio

15,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 538 000	3 417 000	3 360 000	3 300 000
Net Income	725 000	899 000	675 000	498 000
Total Assets	26 212 000	28 373 000	29 358 000	30 814 000
Total Equity	1 529 000	1 506 000	1 746 000	1 915 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 538 000	3 417 000	3 360 000	3 300 000
Expenditure	1 789 000	1 719 000	1 710 000	1 688 000
Operating Profit	1 749 000	1 699 000	1 650 000	1 611 000
Financial Income	0	0	1 000	1 000
Financial Costs	819 000	546 000	785 000	974 000
Financial Balance	−819 000	−546 000	−784 000	−973 000
Earnings Before Tax	930 000	1 152 000	866 000	638 000
Tax	205 000	253 000	191 000	140 000
Net Income	725 000	899 000	675 000	498 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 548 000	26 037 000	27 545 000	29 074 000
Total Current Assets	1 663 000	2 336 000	1 813 000	1 740 000
Total Assets	26 212 000	28 373 000	29 358 000	30 814 000
Total Retained Equity	47 000	24 000	264 000	433 000
Total Equity	1 529 000	1 506 000	1 746 000	1 915 000
Total Long-Term Debt	23 625 000	25 125 000	26 250 000	27 750 000
Total Current Debt	1 058 000	1 743 000	1 362 000	1 149 000
Total Equity and Debt	26 212 000	28 373 000	29 358 000	30 814 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 538 000	3 417 000	3 360 000	3 300 000
Other Income	0	0	0	0
Revenue	3 538 000	3 417 000	3 360 000	3 300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 576 000	1 576 000	1 576 000	1 605 000
Impairment	0	0	0	0
Expenditure	1 789 000	1 719 000	1 710 000	1 688 000
Operating Profit	1 749 000	1 699 000	1 650 000	1 611 000
Financial Income	0	0	1 000	1 000
Financial Costs	819 000	546 000	785 000	974 000
Financial Balance	−819 000	−546 000	−784 000	−973 000
Dividends	0	0	0	0
Net Income	725 000	899 000	675 000	498 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	227 000	140 000	72 000	25 000
Real Eastate	24 321 000	25 897 000	27 473 000	29 049 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 321 000	25 897 000	27 473 000	29 049 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 548 000	26 037 000	27 545 000	29 074 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	212 000	1 323 000	800 000	1 728 000
Total Current Assets	1 663 000	2 336 000	1 813 000	1 740 000
Total Assets	26 212 000	28 373 000	29 358 000	30 814 000
Total Equity	1 529 000	1 506 000	1 746 000	1 915 000
Short-Term Group Debt	900 000	1 461 000	1 082 000	779 000
Total Long-Term Debt	23 625 000	25 125 000	26 250 000	27 750 000
Creditors	0	250 000	250 000	313 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	64 000	32 000	30 000	57 000
Total Current Debt	1 058 000	1 743 000	1 362 000	1 149 000
Total Equity and Debt	26 212 000	28 373 000	29 358 000	30 814 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,42 %	59,69 %	38,66 %	26,01 %
Debt-to-Equity Ratio	15,45	16,68	15,03	14,49
Operating Profit Margin	49,43 %	49,72 %	49,11 %	48,82 %
Current Ratio	1,57	1,34	1,33	1,51
Quick Ratio	1,57	1,34	1,33	1,51
Equity Ratio	0,06	0,05	0,06	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %