NORSK KRANINSPEKSJON AS

0581 OSLO

Finances

Return on Equity

24,93 %

Current Ratio

2,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 149 000	5 032 000	4 853 000	5 060 000
Net Income	426 000	248 000	327 000	788 000
Total Assets	2 597 000	2 243 000	2 404 000	2 364 000
Total Equity	1 709 000	1 284 000	1 036 000	709 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 149 000	5 032 000	4 853 000	5 060 000
Expenditure	4 596 000	4 629 000	4 438 000	4 051 000
Operating Profit	553 000	403 000	416 000	1 010 000
Financial Income	0	27 000	6 000	1 000
Financial Costs	6 000	113 000	2 000	0
Financial Balance	−6 000	−86 000	4 000	1 000
Earnings Before Tax	548 000	317 000	420 000	1 010 000
Tax	122 000	69 000	93 000	222 000
Net Income	426 000	248 000	327 000	788 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	29 000	36 000	38 000
Total Current Assets	2 579 000	2 213 000	2 368 000	2 326 000
Total Assets	2 597 000	2 243 000	2 404 000	2 364 000
Total Retained Equity	1 679 000	1 254 000	1 006 000	679 000
Total Equity	1 709 000	1 284 000	1 036 000	709 000
Total Long-Term Debt	0	63 000	363 000	765 000
Total Current Debt	888 000	897 000	1 005 000	890 000
Total Equity and Debt	2 597 000	2 243 000	2 404 000	2 364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 071 000	4 871 000	5 263 000	4 567 000
Other Income	78 000	161 000	−410 000	493 000
Revenue	5 149 000	5 032 000	4 853 000	5 060 000
Cost of Goods Sold	117 000	84 000	101 000	68 000
Salary Costs	3 263 000	3 302 000	3 137 000	2 872 000
Depreciation	8 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	4 596 000	4 629 000	4 438 000	4 051 000
Operating Profit	553 000	403 000	416 000	1 010 000
Financial Income	0	27 000	6 000	1 000
Financial Costs	6 000	113 000	2 000	0
Financial Balance	−6 000	−86 000	4 000	1 000
Dividends	0	0	0	0
Net Income	426 000	248 000	327 000	788 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	2 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	13 000	20 000	28 000
Total Tangible Assets	5 000	13 000	20 000	28 000
Total Fiancial Fixed Assets	10 000	15 000	15 000	10 000
Total Fixed Assets	18 000	29 000	36 000	38 000
Stock	0	0	0	0
Total Investments	20 000	25 000	0	0
Cash, Bank	1 851 000	1 534 000	1 671 000	1 407 000
Total Current Assets	2 579 000	2 213 000	2 368 000	2 326 000
Total Assets	2 597 000	2 243 000	2 404 000	2 364 000
Total Equity	1 709 000	1 284 000	1 036 000	709 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	63 000	363 000	765 000
Creditors	54 000	93 000	49 000	73 000
Unpaid Taxes	396 000	421 000	575 000	337 000
Dividends	0	0	0	0
Other Current Debt	315 000	312 000	288 000	307 000
Total Current Debt	888 000	897 000	1 005 000	890 000
Total Equity and Debt	2 597 000	2 243 000	2 404 000	2 364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,93 %	19,31 %	31,56 %	111,14 %
Debt-to-Equity Ratio	0	0,05	0,35	1,08
Operating Profit Margin	10,74 %	8,01 %	8,57 %	19,96 %
Current Ratio	2,9	2,47	2,36	2,61
Quick Ratio	2,9	2,47	2,36	2,61
Equity Ratio	0,66	0,57	0,43	0,3
Gross Profit Margin	97,73 %	98,33 %	97,92 %	98,66 %