KRÆMER EIENDOM AS

9010 TROMSØ

Finances

Return on Equity

10,56 %

Current Ratio

1,06

Debt-to-Equity Ratio

6,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	207 596 000	62 821 000	5 859 000	76 351 000
Net Income	8 733 000	4 167 000	27 215 000	12 381 000
Total Assets	833 870 000	643 809 000	165 165 000	602 120 000
Total Equity	82 717 000	93 953 000	142 815 000	100 760 000

Income (NOK)	2022	2021	2020	2019
Revenue	207 596 000	62 821 000	5 859 000	76 351 000
Expenditure	178 438 000	45 048 000	15 281 000	29 313 000
Operating Profit	29 158 000	17 773 000	−9 922 000	29 414 000
Financial Income	1 269 000	505 000	40 594 000	1 314 000
Financial Costs	19 220 000	13 257 000	2 214 000	15 126 000
Financial Balance	−17 951 000	−12 752 000	38 380 000	−13 812 000
Earnings Before Tax	11 208 000	5 021 000	28 458 000	15 601 000
Tax	2 474 000	854 000	1 244 000	3 220 000
Net Income	8 733 000	4 167 000	27 215 000	12 381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	645 019 000	581 646 000	127 682 000	589 124 000
Total Current Assets	188 852 000	62 162 000	37 483 000	12 996 000
Total Assets	833 870 000	643 809 000	165 165 000	602 120 000
Total Retained Equity	279 000	11 546 000	60 407 000	31 876 000
Total Equity	82 717 000	93 953 000	142 815 000	100 760 000
Total Long-Term Debt	573 122 000	527 492 000	495 000	498 335 000
Total Current Debt	178 031 000	22 363 000	21 856 000	3 024 000
Total Equity and Debt	833 870 000	643 809 000	165 165 000	602 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	203 775 000	58 130 000	2 383 000	74 413 000
Other Income	3 821 000	4 691 000	3 477 000	1 938 000
Revenue	207 596 000	62 821 000	5 859 000	76 351 000
Cost of Goods Sold	147 141 000	1 824 000	2 640 000	4 514 000
Salary Costs	5 638 000	5 656 000	4 930 000	4 209 000
Depreciation	16 725 000	17 279 000	663 000	14 631 000
Impairment	0	0	0	0
Expenditure	178 438 000	45 048 000	15 281 000	29 313 000
Operating Profit	29 158 000	17 773 000	−9 922 000	29 414 000
Financial Income	1 269 000	505 000	40 594 000	1 314 000
Financial Costs	19 220 000	13 257 000	2 214 000	15 126 000
Financial Balance	−17 951 000	−12 752 000	38 380 000	−13 812 000
Dividends	20 000 000	23 000 000	0	0
Net Income	8 733 000	4 167 000	27 215 000	12 381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	638 804 000	574 590 000	55 321 000	568 951 000
Machinery and Plant Facilities	0	0	0	7 197 000
Fixtures	6 215 000	7 056 000	137 000	184 000
Total Tangible Assets	645 019 000	581 646 000	55 458 000	576 332 000
Total Fiancial Fixed Assets	0	0	72 224 000	12 792 000
Total Fixed Assets	645 019 000	581 646 000	127 682 000	589 124 000
Stock	28 605 000	46 509 000	14 293 000	8 825 000
Total Investments	0	0	0	0
Cash, Bank	285 000	6 518 000	5 074 000	2 436 000
Total Current Assets	188 852 000	62 162 000	37 483 000	12 996 000
Total Assets	833 870 000	643 809 000	165 165 000	602 120 000
Total Equity	82 717 000	93 953 000	142 815 000	100 760 000
Short-Term Group Debt	0	0	20 275 000	72 000
Total Long-Term Debt	573 122 000	527 492 000	495 000	498 335 000
Creditors	29 548 000	3 520 000	348 000	1 147 000
Unpaid Taxes	393 000	871 000	251 000	274 000
Dividends	20 000 000	23 000 000	0	0
Other Current Debt	23 232 000	17 972 000	982 000	1 531 000
Total Current Debt	178 031 000	22 363 000	21 856 000	3 024 000
Total Equity and Debt	833 870 000	643 809 000	165 165 000	602 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,56 %	4,44 %	19,06 %	12,29 %
Debt-to-Equity Ratio	6,93	5,61	0	4,95
Operating Profit Margin	14,05 %	28,29 %	−169,35 %	38,52 %
Current Ratio	1,06	2,78	1,71	4,3
Quick Ratio	1,26	−2,57	4,96	−2,24
Equity Ratio	0,1	0,15	0,86	0,17
Gross Profit Margin	29,12 %	97,1 %	54,94 %	94,09 %