KRANSVIKVEIEN 6 AS

9601 HAMMERFEST

Finances

Share Ownership

Return on Equity

56,27 %

Current Ratio

0,45

Debt-to-Equity Ratio

0,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 077 000	1 020 000	1 005 000	986 000
Net Income	516 000	457 000	452 000	267 000
Total Assets	2 328 000	2 695 000	2 808 000	2 940 000
Total Equity	917 000	1 020 000	1 119 000	1 212 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 077 000	1 020 000	1 005 000	986 000
Expenditure	365 000	367 000	356 000	445 000
Operating Profit	712 000	653 000	649 000	541 000
Financial Income	0	0	0	6 000
Financial Costs	51 000	67 000	70 000	206 000
Financial Balance	−51 000	−67 000	−70 000	−200 000
Earnings Before Tax	662 000	586 000	579 000	342 000
Tax	146 000	129 000	128 000	75 000
Net Income	516 000	457 000	452 000	267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 956 000	2 150 000	2 345 000	2 691 000
Total Current Assets	372 000	545 000	464 000	249 000
Total Assets	2 328 000	2 695 000	2 808 000	2 940 000
Total Retained Equity	117 000	220 000	319 000	412 000
Total Equity	917 000	1 020 000	1 119 000	1 212 000
Total Long-Term Debt	578 000	915 000	949 000	1 423 000
Total Current Debt	832 000	759 000	740 000	305 000
Total Equity and Debt	2 328 000	2 695 000	2 808 000	2 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 077 000	1 020 000	1 005 000	986 000
Revenue	1 077 000	1 020 000	1 005 000	986 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	223 000	223 000	223 000	223 000
Impairment	0	0	0	0
Expenditure	365 000	367 000	356 000	445 000
Operating Profit	712 000	653 000	649 000	541 000
Financial Income	0	0	0	6 000
Financial Costs	51 000	67 000	70 000	206 000
Financial Balance	−51 000	−67 000	−70 000	−200 000
Dividends	0	0	0	0
Net Income	516 000	457 000	452 000	267 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	313 000	284 000	257 000	230 000
Real Eastate	1 142 000	1 365 000	1 588 000	1 811 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 142 000	1 365 000	1 588 000	1 811 000
Total Fiancial Fixed Assets	500 000	500 000	500 000	650 000
Total Fixed Assets	1 956 000	2 150 000	2 345 000	2 691 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	337 000	510 000	432 000	228 000
Total Current Assets	372 000	545 000	464 000	249 000
Total Assets	2 328 000	2 695 000	2 808 000	2 940 000
Total Equity	917 000	1 020 000	1 119 000	1 212 000
Short-Term Group Debt	794 000	712 000	699 000	180 000
Total Long-Term Debt	578 000	915 000	949 000	1 423 000
Creditors	0	5 000	4 000	28 000
Unpaid Taxes	39 000	37 000	37 000	37 000
Dividends	0	0	0	0
Other Current Debt	0	5 000	0	0
Total Current Debt	832 000	759 000	740 000	305 000
Total Equity and Debt	2 328 000	2 695 000	2 808 000	2 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,27 %	44,8 %	40,39 %	22,03 %
Debt-to-Equity Ratio	0,63	0,9	0,85	1,17
Operating Profit Margin	66,11 %	64,02 %	64,58 %	54,87 %
Current Ratio	0,45	0,72	0,63	0,82
Quick Ratio	0,45	0,72	0,63	0,82
Equity Ratio	0,39	0,38	0,4	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %