CREAR EIENDOM AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

12,5 %

Current Ratio

2,04

Debt-to-Equity Ratio

32,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	252 000	212 000	214 000	206 000
Net Income	15 000	−37 000	49 000	40 000
Total Assets	4 135 000	4 045 000	4 367 000	4 322 000
Total Equity	120 000	106 000	143 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	252 000	212 000	214 000	206 000
Expenditure	88 000	191 000	89 000	93 000
Operating Profit	164 000	21 000	124 000	114 000
Financial Income	0	0	0	0
Financial Costs	145 000	67 000	62 000	62 000
Financial Balance	−145 000	−67 000	−62 000	−62 000
Earnings Before Tax	19 000	−46 000	63 000	52 000
Tax	4 000	−8 000	14 000	12 000
Net Income	15 000	−37 000	49 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 962 000	3 966 000	4 037 000	4 048 000
Total Current Assets	173 000	79 000	331 000	273 000
Total Assets	4 135 000	4 045 000	4 367 000	4 322 000
Total Retained Equity	70 000	56 000	93 000	44 000
Total Equity	120 000	106 000	143 000	94 000
Total Long-Term Debt	3 929 000	3 870 000	4 169 000	4 177 000
Total Current Debt	85 000	69 000	56 000	50 000
Total Equity and Debt	4 135 000	4 045 000	4 367 000	4 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	214 000	206 000
Other Income	252 000	212 000	0	0
Revenue	252 000	212 000	214 000	206 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	3 000	5 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	88 000	191 000	89 000	93 000
Operating Profit	164 000	21 000	124 000	114 000
Financial Income	0	0	0	0
Financial Costs	145 000	67 000	62 000	62 000
Financial Balance	−145 000	−67 000	−62 000	−62 000
Dividends	0	0	0	0
Net Income	15 000	−37 000	49 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	8 000	0	0
Real Eastate	3 958 000	3 958 000	3 958 000	3 976 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 958 000	3 958 000	3 958 000	3 976 000
Total Fiancial Fixed Assets	0	0	79 000	72 000
Total Fixed Assets	3 962 000	3 966 000	4 037 000	4 048 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	94 000	0	331 000	273 000
Total Current Assets	173 000	79 000	331 000	273 000
Total Assets	4 135 000	4 045 000	4 367 000	4 322 000
Total Equity	120 000	106 000	143 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 929 000	3 870 000	4 169 000	4 177 000
Creditors	6 000	0	0	0
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	79 000	69 000	41 000	38 000
Total Current Debt	85 000	69 000	56 000	50 000
Total Equity and Debt	4 135 000	4 045 000	4 367 000	4 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,5 %	−34,91 %	34,27 %	42,55 %
Debt-to-Equity Ratio	32,74	36,51	29,15	44,44
Operating Profit Margin	65,08 %	9,91 %	57,94 %	55,34 %
Current Ratio	2,04	1,14	5,91	5,46
Quick Ratio	2,04	1,14	5,91	5,46
Equity Ratio	0,03	0,03	0,03	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %