KRAMBUA TRONDHEIM AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

217,57 %

Current Ratio

0,4

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 491 000	15 917 000	12 863 000	14 078 000
Net Income	1 684 000	2 082 000	199 000	1 196 000
Total Assets	9 256 000	7 141 000	3 925 000	5 271 000
Total Equity	774 000	690 000	1 609 000	1 410 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 491 000	15 917 000	12 863 000	14 078 000
Expenditure	24 176 000	13 197 000	12 555 000	12 497 000
Operating Profit	2 315 000	2 720 000	308 000	1 582 000
Financial Income	25 000	1 000	2 000	21 000
Financial Costs	83 000	7 000	16 000	48 000
Financial Balance	−58 000	−6 000	−14 000	−27 000
Earnings Before Tax	2 257 000	2 714 000	294 000	1 555 000
Tax	573 000	632 000	96 000	359 000
Net Income	1 684 000	2 082 000	199 000	1 196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 227 000	4 027 000	2 431 000	2 504 000
Total Current Assets	3 030 000	3 114 000	1 495 000	2 767 000
Total Assets	9 256 000	7 141 000	3 925 000	5 271 000
Total Retained Equity	674 000	590 000	1 509 000	1 310 000
Total Equity	774 000	690 000	1 609 000	1 410 000
Total Long-Term Debt	943 000	1 262 000	153 000	105 000
Total Current Debt	7 539 000	5 189 000	2 164 000	3 756 000
Total Equity and Debt	9 256 000	7 141 000	3 925 000	5 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 491 000	14 862 000	12 487 000	14 078 000
Other Income	1 000 000	1 055 000	376 000	0
Revenue	26 491 000	15 917 000	12 863 000	14 078 000
Cost of Goods Sold	6 834 000	3 572 000	3 496 000	3 458 000
Salary Costs	9 820 000	4 937 000	4 373 000	4 955 000
Depreciation	633 000	260 000	209 000	126 000
Impairment	0	0	0	0
Expenditure	24 176 000	13 197 000	12 555 000	12 497 000
Operating Profit	2 315 000	2 720 000	308 000	1 582 000
Financial Income	25 000	1 000	2 000	21 000
Financial Costs	83 000	7 000	16 000	48 000
Financial Balance	−58 000	−6 000	−14 000	−27 000
Dividends	1 600 000	3 000 000	0	0
Net Income	1 684 000	2 082 000	199 000	1 196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	192 000	97 000	45 000	59 000
Fixtures	6 034 000	3 929 000	2 386 000	2 445 000
Total Tangible Assets	6 227 000	4 027 000	2 431 000	2 504 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 227 000	4 027 000	2 431 000	2 504 000
Stock	805 000	672 000	303 000	600 000
Total Investments	0	0	0	0
Cash, Bank	674 000	320 000	224 000	1 184 000
Total Current Assets	3 030 000	3 114 000	1 495 000	2 767 000
Total Assets	9 256 000	7 141 000	3 925 000	5 271 000
Total Equity	774 000	690 000	1 609 000	1 410 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	943 000	1 262 000	153 000	105 000
Creditors	1 608 000	906 000	404 000	659 000
Unpaid Taxes	1 909 000	977 000	521 000	1 039 000
Dividends	1 600 000	3 000 000	0	0
Other Current Debt	2 279 000	1 320 000	942 000	1 782 000
Total Current Debt	7 539 000	5 189 000	2 164 000	3 756 000
Total Equity and Debt	9 256 000	7 141 000	3 925 000	5 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	217,57 %	301,74 %	12,37 %	84,82 %
Debt-to-Equity Ratio	1,22	1,83	0,1	0,07
Operating Profit Margin	8,74 %	17,09 %	2,39 %	11,24 %
Current Ratio	0,4	0,6	0,69	0,74
Quick Ratio	0,45	0,69	0,8	0,88
Equity Ratio	0,08	0,1	0,41	0,27
Gross Profit Margin	74,2 %	77,56 %	72,82 %	75,44 %