KRAMBUGATA 1 AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,46 %

Current Ratio

6,46

Debt-to-Equity Ratio

1,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 919 000	2 919 000	3 237 000	4 247 000
Net Income	267 000	639 000	981 000	2 117 000
Total Assets	52 331 000	54 209 000	55 514 000	63 700 000
Total Equity	18 277 000	18 010 000	17 371 000	16 390 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 919 000	2 919 000	3 237 000	4 247 000
Expenditure	1 706 000	1 516 000	1 165 000	1 052 000
Operating Profit	1 214 000	1 403 000	2 072 000	3 194 000
Financial Income	51 000	3 000	27 000	53 000
Financial Costs	923 000	588 000	841 000	533 000
Financial Balance	−872 000	−585 000	−814 000	−480 000
Earnings Before Tax	342 000	819 000	1 258 000	2 715 000
Tax	75 000	180 000	277 000	598 000
Net Income	267 000	639 000	981 000	2 117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 048 000	50 344 000	49 049 000	24 870 000
Total Current Assets	3 283 000	3 866 000	6 464 000	38 830 000
Total Assets	52 331 000	54 209 000	55 514 000	63 700 000
Total Retained Equity	14 277 000	14 010 000	13 371 000	12 390 000
Total Equity	18 277 000	18 010 000	17 371 000	16 390 000
Total Long-Term Debt	33 546 000	35 619 000	37 661 000	45 127 000
Total Current Debt	508 000	580 000	482 000	2 183 000
Total Equity and Debt	52 331 000	54 209 000	55 514 000	63 700 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 919 000	2 919 000	3 237 000	4 247 000
Revenue	2 919 000	2 919 000	3 237 000	4 247 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 296 000	1 209 000	874 000	559 000
Impairment	0	0	0	0
Expenditure	1 706 000	1 516 000	1 165 000	1 052 000
Operating Profit	1 214 000	1 403 000	2 072 000	3 194 000
Financial Income	51 000	3 000	27 000	53 000
Financial Costs	923 000	588 000	841 000	533 000
Financial Balance	−872 000	−585 000	−814 000	−480 000
Dividends	0	0	0	0
Net Income	267 000	639 000	981 000	2 117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	34 131 000	35 427 000	34 034 000	24 870 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	34 131 000	35 427 000	34 034 000	24 870 000
Total Fiancial Fixed Assets	14 916 000	14 916 000	15 016 000	0
Total Fixed Assets	49 048 000	50 344 000	49 049 000	24 870 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 283 000	2 860 000	6 186 000	17 954 000
Total Current Assets	3 283 000	3 866 000	6 464 000	38 830 000
Total Assets	52 331 000	54 209 000	55 514 000	63 700 000
Total Equity	18 277 000	18 010 000	17 371 000	16 390 000
Short-Term Group Debt	4 000	0	18 000	309 000
Total Long-Term Debt	33 546 000	35 619 000	37 661 000	45 127 000
Creditors	125 000	156 000	169 000	1 146 000
Unpaid Taxes	119 000	155 000	0	0
Dividends	0	0	0	0
Other Current Debt	111 000	46 000	51 000	204 000
Total Current Debt	508 000	580 000	482 000	2 183 000
Total Equity and Debt	52 331 000	54 209 000	55 514 000	63 700 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,46 %	3,55 %	5,65 %	12,92 %
Debt-to-Equity Ratio	1,84	1,98	2,17	2,75
Operating Profit Margin	41,59 %	48,06 %	64,01 %	75,21 %
Current Ratio	6,46	6,67	13,41	17,79
Quick Ratio	6,46	6,67	13,41	17,79
Equity Ratio	0,35	0,33	0,31	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %