HK CREW AS

9601 HAMMERFEST

Finances

Share Ownership

Return on Equity

−0,5 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	206 075 000	63 410 000	8 929 000	45 000
Net Income	18 000	−67 000	−1 000	−3 562 000
Total Assets	22 615 000	73 383 000	10 195 000	1 488 000
Total Equity	−3 585 000	−3 600 000	−3 533 000	−3 532 000

Income (NOK)	2022	2021	2020	2019
Revenue	206 075 000	63 410 000	8 929 000	45 000
Expenditure	206 050 000	63 486 000	8 925 000	4 598 000
Operating Profit	25 000	−76 000	4 000	−4 553 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	10 000	6 000	13 000
Financial Balance	−2 000	−10 000	−6 000	−13 000
Earnings Before Tax	22 000	−86 000	−2 000	−4 567 000
Tax	5 000	−19 000	0	−1 005 000
Net Income	18 000	−67 000	−1 000	−3 562 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 019 000	1 024 000	1 005 000	1 005 000
Total Current Assets	21 596 000	72 359 000	9 190 000	484 000
Total Assets	22 615 000	73 383 000	10 195 000	1 488 000
Total Retained Equity	−3 615 000	−3 630 000	−3 563 000	−3 562 000
Total Equity	−3 585 000	−3 600 000	−3 533 000	−3 532 000
Total Long-Term Debt	0	2 611 000	904 000	4 126 000
Total Current Debt	26 200 000	74 372 000	12 825 000	894 000
Total Equity and Debt	22 615 000	73 383 000	10 195 000	1 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	45 000
Other Income	206 075 000	63 410 000	8 929 000	0
Revenue	206 075 000	63 410 000	8 929 000	45 000
Cost of Goods Sold	0	0	0	0
Salary Costs	197 881 000	59 210 000	7 803 000	3 777 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	206 050 000	63 486 000	8 925 000	4 598 000
Operating Profit	25 000	−76 000	4 000	−4 553 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	10 000	6 000	13 000
Financial Balance	−2 000	−10 000	−6 000	−13 000
Dividends	0	0	0	0
Net Income	18 000	−67 000	−1 000	−3 562 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 019 000	1 024 000	1 005 000	1 005 000
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	1 019 000	1 024 000	1 005 000	1 005 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 636 000	4 923 000	179 000	418 000
Total Current Assets	21 596 000	72 359 000	9 190 000	484 000
Total Assets	22 615 000	73 383 000	10 195 000	1 488 000
Total Equity	−3 585 000	−3 600 000	−3 533 000	−3 532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 611 000	904 000	4 126 000
Creditors	23 502 000	64 096 000	11 548 000	14 000
Unpaid Taxes	1 786 000	6 316 000	718 000	582 000
Dividends	0	0	0	0
Other Current Debt	912 000	3 960 000	559 000	298 000
Total Current Debt	26 200 000	74 372 000	12 825 000	894 000
Total Equity and Debt	22 615 000	73 383 000	10 195 000	1 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,5 %	1,86 %	0,03 %	100,85 %
Debt-to-Equity Ratio	−0	−0,73	−0,26	−1,17
Operating Profit Margin	0,01 %	−0,12 %	0,04 %	−10 117,78 %
Current Ratio	0,82	0,97	0,72	0,54
Quick Ratio	0,82	0,97	0,72	0,54
Equity Ratio	−0,16	−0,05	−0,35	−2,37
Gross Profit Margin	100 %	100 %	100 %	100 %