CRUST HARVEST AS

4318 SANDNES

Finances

Share Ownership

Return on Equity

48,83 %

Current Ratio

5,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	−50 000	73 000	288 000
Net Income	104 000	−146 000	−133 000	57 000
Total Assets	253 000	187 000	231 000	508 000
Total Equity	213 000	108 000	154 000	287 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	−50 000	73 000	288 000
Expenditure	45 000	96 000	219 000	217 000
Operating Profit	104 000	−146 000	−146 000	71 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	104 000	−146 000	−147 000	71 000
Tax	0	0	−15 000	15 000
Net Income	104 000	−146 000	−133 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	29 000	39 000	49 000
Total Current Assets	233 000	158 000	192 000	458 000
Total Assets	253 000	187 000	231 000	508 000
Total Retained Equity	−117 000	−222 000	−76 000	57 000
Total Equity	213 000	108 000	154 000	287 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	40 000	79 000	77 000	221 000
Total Equity and Debt	253 000	187 000	231 000	508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	0	0	0
Other Income	0	−50 000	73 000	288 000
Revenue	150 000	−50 000	73 000	288 000
Cost of Goods Sold	1 000	52 000	94 000	106 000
Salary Costs	0	0	48 000	63 000
Depreciation	10 000	10 000	10 000	1 000
Impairment	0	0	0	0
Expenditure	45 000	96 000	219 000	217 000
Operating Profit	104 000	−146 000	−146 000	71 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	104 000	−146 000	−133 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	29 000	39 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	29 000	39 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	233 000	157 000	126 000	221 000
Total Current Assets	233 000	158 000	192 000	458 000
Total Assets	253 000	187 000	231 000	508 000
Total Equity	213 000	108 000	154 000	287 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	2 000	0	0
Unpaid Taxes	0	2 000	2 000	20 000
Dividends	0	0	0	0
Other Current Debt	0	75 000	75 000	187 000
Total Current Debt	40 000	79 000	77 000	221 000
Total Equity and Debt	253 000	187 000	231 000	508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,83 %	−135,19 %	−86,36 %	19,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,33 %	292 %	−200 %	24,65 %
Current Ratio	5,83	2	2,49	2,07
Quick Ratio	5,83	2	2,49	2,07
Equity Ratio	0,84	0,58	0,67	0,56
Gross Profit Margin	99,33 %	204 %	−28,77 %	63,19 %