CRYSTALLIZE AS

3717 SKIEN

Finances

Share Ownership

Return on Equity

−12,62 %

Current Ratio

0,85

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 180 000	6 008 000	2 205 000	2 294 000
Net Income	−1 910 000	190 000	−1 537 000	−2 930 000
Total Assets	32 728 000	17 178 000	12 236 000	9 696 000
Total Equity	15 137 000	9 139 000	4 761 000	4 071 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 180 000	6 008 000	2 205 000	2 294 000
Expenditure	9 768 000	14 184 000	6 644 000	4 886 000
Operating Profit	−1 588 000	343 000	−1 384 000	−2 591 000
Financial Income	56 000	41 000	32 000	17 000
Financial Costs	378 000	193 000	184 000	203 000
Financial Balance	−322 000	−152 000	−152 000	−186 000
Earnings Before Tax	−1 910 000	190 000	−1 537 000	−2 776 000
Tax	0	0	0	154 000
Net Income	−1 910 000	190 000	−1 537 000	−2 930 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 900 000	16 736 000	10 779 000	7 857 000
Total Current Assets	4 828 000	442 000	1 456 000	1 839 000
Total Assets	32 728 000	17 178 000	12 236 000	9 696 000
Total Retained Equity	−1 719 000	190 000	0	0
Total Equity	15 137 000	9 139 000	4 761 000	4 071 000
Total Long-Term Debt	11 907 000	6 716 000	6 784 000	4 516 000
Total Current Debt	5 684 000	1 323 000	690 000	1 109 000
Total Equity and Debt	32 728 000	17 178 000	12 236 000	9 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 450 000	4 677 000	885 000	470 000
Other Income	5 731 000	1 331 000	1 321 000	1 825 000
Revenue	8 180 000	6 008 000	2 205 000	2 294 000
Cost of Goods Sold	575 000	48 000	99 000	1 356 000
Salary Costs	1 977 000	4 901 000	4 078 000	670 000
Depreciation	4 469 000	2 699 000	1 821 000	870 000
Impairment	0	0	0	0
Expenditure	9 768 000	14 184 000	6 644 000	4 886 000
Operating Profit	−1 588 000	343 000	−1 384 000	−2 591 000
Financial Income	56 000	41 000	32 000	17 000
Financial Costs	378 000	193 000	184 000	203 000
Financial Balance	−322 000	−152 000	−152 000	−186 000
Dividends	0	0	0	0
Net Income	−1 910 000	190 000	−1 537 000	−2 930 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 851 000	16 705 000	10 566 000	7 833 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	31 000	27 000	24 000
Total Tangible Assets	49 000	31 000	27 000	24 000
Total Fiancial Fixed Assets	0	0	187 000	0
Total Fixed Assets	27 900 000	16 736 000	10 779 000	7 857 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	184 000	289 000	138 000	249 000
Total Current Assets	4 828 000	442 000	1 456 000	1 839 000
Total Assets	32 728 000	17 178 000	12 236 000	9 696 000
Total Equity	15 137 000	9 139 000	4 761 000	4 071 000
Short-Term Group Debt	450 000	0	0	0
Total Long-Term Debt	11 907 000	6 716 000	6 784 000	4 516 000
Creditors	1 966 000	320 000	130 000	734 000
Unpaid Taxes	740 000	523 000	214 000	164 000
Dividends	0	0	0	0
Other Current Debt	2 527 000	480 000	346 000	212 000
Total Current Debt	5 684 000	1 323 000	690 000	1 109 000
Total Equity and Debt	32 728 000	17 178 000	12 236 000	9 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,62 %	2,08 %	−32,28 %	−71,97 %
Debt-to-Equity Ratio	0,79	0,73	1,42	1,11
Operating Profit Margin	−19,41 %	5,71 %	−62,77 %	−112,95 %
Current Ratio	0,85	0,33	2,11	1,66
Quick Ratio	0,85	0,33	2,11	1,66
Equity Ratio	0,46	0,53	0,39	0,42
Gross Profit Margin	92,97 %	99,2 %	95,51 %	40,89 %