KRAMEK EIENDOM AS

3183 HORTEN

Finances

Return on Equity

1,08 %

Current Ratio

2,72

Debt-to-Equity Ratio

2,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	444 000	444 000	420 000	420 000
Net Income	11 000	4 000	−27 000	−44 000
Total Assets	3 527 000	3 675 000	3 832 000	4 069 000
Total Equity	1 020 000	1 010 000	1 006 000	1 033 000

Income (NOK)	2022	2021	2020	2019
Revenue	444 000	444 000	420 000	420 000
Expenditure	298 000	325 000	326 000	329 000
Operating Profit	145 000	118 000	94 000	90 000
Financial Income	0	0	0	0
Financial Costs	132 000	113 000	129 000	146 000
Financial Balance	−132 000	−113 000	−129 000	−146 000
Earnings Before Tax	14 000	5 000	−35 000	−56 000
Tax	3 000	1 000	−8 000	−12 000
Net Income	11 000	4 000	−27 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 925 000	3 133 000	3 371 000	3 700 000
Total Current Assets	602 000	542 000	461 000	369 000
Total Assets	3 527 000	3 675 000	3 832 000	4 069 000
Total Retained Equity	920 000	910 000	906 000	933 000
Total Equity	1 020 000	1 010 000	1 006 000	1 033 000
Total Long-Term Debt	2 286 000	2 479 000	2 660 000	2 851 000
Total Current Debt	221 000	186 000	166 000	185 000
Total Equity and Debt	3 527 000	3 675 000	3 832 000	4 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	444 000	444 000	420 000	420 000
Revenue	444 000	444 000	420 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	208 000	208 000	208 000	208 000
Impairment	0	0	0	0
Expenditure	298 000	325 000	326 000	329 000
Operating Profit	145 000	118 000	94 000	90 000
Financial Income	0	0	0	0
Financial Costs	132 000	113 000	129 000	146 000
Financial Balance	−132 000	−113 000	−129 000	−146 000
Dividends	0	0	0	0
Net Income	11 000	4 000	−27 000	−44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 888 000	3 097 000	3 305 000	3 514 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 888 000	3 097 000	3 305 000	3 514 000
Total Fiancial Fixed Assets	36 000	36 000	66 000	186 000
Total Fixed Assets	2 925 000	3 133 000	3 371 000	3 700 000
Stock	0	0	0	0
Total Investments	30 000	30 000	30 000	30 000
Cash, Bank	526 000	512 000	403 000	312 000
Total Current Assets	602 000	542 000	461 000	369 000
Total Assets	3 527 000	3 675 000	3 832 000	4 069 000
Total Equity	1 020 000	1 010 000	1 006 000	1 033 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 286 000	2 479 000	2 660 000	2 851 000
Creditors	2 000	0	0	1 000
Unpaid Taxes	106 000	97 000	91 000	101 000
Dividends	0	0	0	0
Other Current Debt	99 000	89 000	75 000	83 000
Total Current Debt	221 000	186 000	166 000	185 000
Total Equity and Debt	3 527 000	3 675 000	3 832 000	4 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,08 %	0,4 %	−2,68 %	−4,26 %
Debt-to-Equity Ratio	2,24	2,45	2,64	2,76
Operating Profit Margin	32,66 %	26,58 %	22,38 %	21,43 %
Current Ratio	2,72	2,91	2,78	1,99
Quick Ratio	2,72	2,91	2,78	1,99
Equity Ratio	0,29	0,27	0,26	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %