THE CROWN AS

2390 MOELV

Finances

Share Ownership

Return on Equity

794,74 %

Current Ratio

0,57

Debt-to-Equity Ratio

1,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 931 000	4 587 000	3 644 000	2 713 000
Net Income	−302 000	−198 000	532 000	−256 000
Total Assets	956 000	962 000	1 004 000	694 000
Total Equity	−38 000	264 000	462 000	−70 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 931 000	4 587 000	3 644 000	2 713 000
Expenditure	5 111 000	4 769 000	3 084 000	2 960 000
Operating Profit	−181 000	−183 000	559 000	−247 000
Financial Income	1 000	0	0	0
Financial Costs	14 000	9 000	6 000	10 000
Financial Balance	−13 000	−9 000	−6 000	−10 000
Earnings Before Tax	−193 000	−192 000	554 000	−256 000
Tax	108 000	6 000	22 000	0
Net Income	−302 000	−198 000	532 000	−256 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	369 000	464 000	474 000	384 000
Total Current Assets	586 000	498 000	530 000	310 000
Total Assets	956 000	962 000	1 004 000	694 000
Total Retained Equity	−331 000	−29 000	168 000	−364 000
Total Equity	−38 000	264 000	462 000	−70 000
Total Long-Term Debt	−41 000	−41 000	−39 000	0
Total Current Debt	1 035 000	740 000	582 000	764 000
Total Equity and Debt	956 000	962 000	1 004 000	694 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 931 000	4 587 000	3 644 000	2 713 000
Other Income	0	0	0	0
Revenue	4 931 000	4 587 000	3 644 000	2 713 000
Cost of Goods Sold	1 970 000	1 707 000	1 354 000	1 152 000
Salary Costs	2 166 000	2 014 000	1 111 000	1 100 000
Depreciation	130 000	121 000	84 000	56 000
Impairment	0	0	0	0
Expenditure	5 111 000	4 769 000	3 084 000	2 960 000
Operating Profit	−181 000	−183 000	559 000	−247 000
Financial Income	1 000	0	0	0
Financial Costs	14 000	9 000	6 000	10 000
Financial Balance	−13 000	−9 000	−6 000	−10 000
Dividends	0	0	0	0
Net Income	−302 000	−198 000	532 000	−256 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 000	50 000	71 000	93 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	256 000	330 000	319 000	208 000
Total Tangible Assets	285 000	380 000	390 000	300 000
Total Fiancial Fixed Assets	84 000	84 000	84 000	84 000
Total Fixed Assets	369 000	464 000	474 000	384 000
Stock	69 000	60 000	53 000	23 000
Total Investments	0	0	0	0
Cash, Bank	443 000	367 000	470 000	246 000
Total Current Assets	586 000	498 000	530 000	310 000
Total Assets	956 000	962 000	1 004 000	694 000
Total Equity	−38 000	264 000	462 000	−70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−41 000	−41 000	−39 000	0
Creditors	342 000	186 000	60 000	78 000
Unpaid Taxes	176 000	216 000	125 000	97 000
Dividends	0	0	0	0
Other Current Debt	520 000	439 000	337 000	590 000
Total Current Debt	1 035 000	740 000	582 000	764 000
Total Equity and Debt	956 000	962 000	1 004 000	694 000

Financial indicators	2022	2021	2020	2019
Return on Equity	794,74 %	−75 %	115,15 %	365,71 %
Debt-to-Equity Ratio	1,08	−0,16	−0,08	−0
Operating Profit Margin	−3,67 %	−3,99 %	15,34 %	−9,1 %
Current Ratio	0,57	0,67	0,91	0,41
Quick Ratio	0,61	0,73	1	0,42
Equity Ratio	−0,04	0,27	0,46	−0,1
Gross Profit Margin	60,05 %	62,79 %	62,84 %	57,54 %