CROWN AS

9101 KVALØYSLETTA

Finances

Return on Equity

53,45 %

Current Ratio

0,54

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020
Revenue	1 041 000	1 078 000	1 053 000
Net Income	155 000	114 000	0
Total Assets	646 000	590 000	679 000
Total Equity	290 000	265 000	151 000

Income (NOK)	2022	2021	2020
Revenue	1 041 000	1 078 000	1 053 000
Expenditure	897 000	1 030 000	990 000
Operating Profit	143 000	48 000	63 000
Financial Income	50 000	88 000	0
Financial Costs	7 000	15 000	54 000
Financial Balance	43 000	73 000	−54 000
Earnings Before Tax	186 000	121 000	10 000
Tax	30 000	8 000	10 000
Net Income	155 000	114 000	0

Balance (NOK)	2022	2021	2020
Total Fixed Assets	479 000	479 000	484 000
Total Current Assets	167 000	111 000	195 000
Total Assets	646 000	590 000	679 000
Total Retained Equity	190 000	171 000	58 000
Total Equity	290 000	265 000	151 000
Total Long-Term Debt	44 000	178 000	311 000
Total Current Debt	311 000	147 000	216 000
Total Equity and Debt	646 000	590 000	679 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 041 000	1 078 000	1 046 000
Other Income	0	0	7 000
Revenue	1 041 000	1 078 000	1 053 000
Cost of Goods Sold	1 000	4 000	0
Salary Costs	764 000	901 000	890 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	897 000	1 030 000	990 000
Operating Profit	143 000	48 000	63 000
Financial Income	50 000	88 000	0
Financial Costs	7 000	15 000	54 000
Financial Balance	43 000	73 000	−54 000
Dividends	130 000	0	0
Net Income	155 000	114 000	0

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	479 000	479 000	484 000
Total Fixed Assets	479 000	479 000	484 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	75 000	29 000	76 000
Total Current Assets	167 000	111 000	195 000
Total Assets	646 000	590 000	679 000
Total Equity	290 000	265 000	151 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	44 000	178 000	311 000
Creditors	28 000	10 000	51 000
Unpaid Taxes	45 000	41 000	65 000
Dividends	130 000	0	0
Other Current Debt	78 000	89 000	91 000
Total Current Debt	311 000	147 000	216 000
Total Equity and Debt	646 000	590 000	679 000

Financial indicators	2022	2021	2020
Return on Equity	53,45 %	43,02 %	0 %
Debt-to-Equity Ratio	0,15	0,67	2,06
Operating Profit Margin	13,74 %	4,45 %	5,98 %
Current Ratio	0,54	0,76	0,9
Quick Ratio	0,54	0,76	0,9
Equity Ratio	0,45	0,45	0,22
Gross Profit Margin	99,9 %	99,63 %	100 %