KRUSEMARKA EIENDOM AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

3,94 %

Current Ratio

0,99

Debt-to-Equity Ratio

6,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	623 000	578 000	721 000	492 000
Net Income	32 000	73 000	166 000	127 000
Total Assets	5 982 000	5 976 000	6 105 000	6 133 000
Total Equity	813 000	780 000	707 000	541 000

Income (NOK)	2022	2021	2020	2019
Revenue	623 000	578 000	721 000	492 000
Expenditure	343 000	287 000	272 000	109 000
Operating Profit	280 000	291 000	448 000	382 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	243 000	201 000	238 000	243 000
Financial Balance	−239 000	−197 000	−234 000	−243 000
Earnings Before Tax	42 000	93 000	213 000	139 000
Tax	9 000	21 000	47 000	12 000
Net Income	32 000	73 000	166 000	127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 757 000	5 912 000	6 067 000	6 124 000
Total Current Assets	226 000	65 000	38 000	9 000
Total Assets	5 982 000	5 976 000	6 105 000	6 133 000
Total Retained Equity	313 000	280 000	207 000	41 000
Total Equity	813 000	780 000	707 000	541 000
Total Long-Term Debt	4 941 000	5 146 000	5 325 000	5 540 000
Total Current Debt	229 000	50 000	73 000	52 000
Total Equity and Debt	5 982 000	5 976 000	6 105 000	6 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	21 000	0
Other Income	623 000	578 000	699 000	492 000
Revenue	623 000	578 000	721 000	492 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	155 000	155 000	153 000	12 000
Impairment	0	0	0	0
Expenditure	343 000	287 000	272 000	109 000
Operating Profit	280 000	291 000	448 000	382 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	243 000	201 000	238 000	243 000
Financial Balance	−239 000	−197 000	−234 000	−243 000
Dividends	0	0	0	0
Net Income	32 000	73 000	166 000	127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 757 000	5 912 000	6 067 000	6 124 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 757 000	5 912 000	6 067 000	6 124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 757 000	5 912 000	6 067 000	6 124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	51 000	32 000	5 000
Total Current Assets	226 000	65 000	38 000	9 000
Total Assets	5 982 000	5 976 000	6 105 000	6 133 000
Total Equity	813 000	780 000	707 000	541 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 941 000	5 146 000	5 325 000	5 540 000
Creditors	12 000	10 000	24 000	18 000
Unpaid Taxes	35 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	168 000	16 000	19 000	34 000
Total Current Debt	229 000	50 000	73 000	52 000
Total Equity and Debt	5 982 000	5 976 000	6 105 000	6 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,94 %	9,36 %	23,48 %	23,48 %
Debt-to-Equity Ratio	6,08	6,6	7,53	10,24
Operating Profit Margin	44,94 %	50,35 %	62,14 %	77,64 %
Current Ratio	0,99	1,3	0,52	0,17
Quick Ratio	0,99	1,3	0,52	0,17
Equity Ratio	0,14	0,13	0,12	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %