KRØSUS EIENDOM AS

4748 RYSSTAD

Finances

Return on Equity

−1 184,31 %

Current Ratio

1,39

Debt-to-Equity Ratio

−428,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 137 000	1 725 000	1 936 000	1 691 000
Net Income	604 000	836 000	650 000	−3 075 000
Total Assets	22 494 000	22 389 000	22 225 000	22 067 000
Total Equity	−51 000	−655 000	−2 269 000	−2 919 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 137 000	1 725 000	1 936 000	1 691 000
Expenditure	970 000	557 000	804 000	4 147 000
Operating Profit	1 168 000	1 168 000	1 133 000	−2 456 000
Financial Income	44 000	272 000	70 000	6 000
Financial Costs	607 000	605 000	553 000	747 000
Financial Balance	−563 000	−333 000	−483 000	−741 000
Earnings Before Tax	604 000	836 000	650 000	−3 197 000
Tax	0	0	0	−123 000
Net Income	604 000	836 000	650 000	−3 075 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 548 000	21 605 000	21 641 000	21 698 000
Total Current Assets	946 000	784 000	584 000	369 000
Total Assets	22 494 000	22 389 000	22 225 000	22 067 000
Total Retained Equity	−929 000	−1 533 000	−2 369 000	−3 019 000
Total Equity	−51 000	−655 000	−2 269 000	−2 919 000
Total Long-Term Debt	21 866 000	22 912 000	23 533 000	24 045 000
Total Current Debt	679 000	132 000	961 000	941 000
Total Equity and Debt	22 494 000	22 389 000	22 225 000	22 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	335 000	135 000
Other Income	2 137 000	1 725 000	1 601 000	1 557 000
Revenue	2 137 000	1 725 000	1 936 000	1 691 000
Cost of Goods Sold	68 000	0	0	0
Salary Costs	0	0	310 000	84 000
Depreciation	57 000	57 000	57 000	55 000
Impairment	0	0	0	0
Expenditure	970 000	557 000	804 000	4 147 000
Operating Profit	1 168 000	1 168 000	1 133 000	−2 456 000
Financial Income	44 000	272 000	70 000	6 000
Financial Costs	607 000	605 000	553 000	747 000
Financial Balance	−563 000	−333 000	−483 000	−741 000
Dividends	0	0	0	0
Net Income	604 000	836 000	650 000	−3 075 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 513 000	21 570 000	21 626 000	21 683 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 513 000	21 570 000	21 626 000	21 683 000
Total Fiancial Fixed Assets	35 000	35 000	15 000	15 000
Total Fixed Assets	21 548 000	21 605 000	21 641 000	21 698 000
Stock	0	0	0	0
Total Investments	95 000	381 000	248 000	128 000
Cash, Bank	258 000	31 000	106 000	79 000
Total Current Assets	946 000	784 000	584 000	369 000
Total Assets	22 494 000	22 389 000	22 225 000	22 067 000
Total Equity	−51 000	−655 000	−2 269 000	−2 919 000
Short-Term Group Debt	0	8 000	135 000	0
Total Long-Term Debt	21 866 000	22 912 000	23 533 000	24 045 000
Creditors	70 000	83 000	643 000	727 000
Unpaid Taxes	0	0	0	42 000
Dividends	0	0	0	0
Other Current Debt	279 000	41 000	183 000	172 000
Total Current Debt	679 000	132 000	961 000	941 000
Total Equity and Debt	22 494 000	22 389 000	22 225 000	22 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 184,31 %	−127,63 %	−28,65 %	105,34 %
Debt-to-Equity Ratio	−428,75	−34,98	−10,37	−8,24
Operating Profit Margin	54,66 %	67,71 %	58,52 %	−145,24 %
Current Ratio	1,39	5,94	0,61	0,39
Quick Ratio	1,39	5,94	0,61	0,39
Equity Ratio	−0	−0,03	−0,1	−0,13
Gross Profit Margin	96,82 %	100 %	100 %	100 %