CRYPTEN AS

3490 KLOKKARSTUA

Finances

Return on Equity

22,65 %

Current Ratio

3,58

Debt-to-Equity Ratio

2,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 258 000	835 000	662 000	693 000
Net Income	444 000	−1 319 000	−142 000	353 000
Total Assets	6 459 000	6 712 000	6 578 000	7 002 000
Total Equity	1 960 000	1 866 000	3 835 000	4 033 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 258 000	835 000	662 000	693 000
Expenditure	801 000	2 661 000	716 000	520 000
Operating Profit	457 000	−1 827 000	−54 000	173 000
Financial Income	−2 000	20 000	12 000	4 000
Financial Costs	−54 000	−73 000	126 000	−193 000
Financial Balance	52 000	93 000	−114 000	197 000
Earnings Before Tax	508 000	−1 733 000	−168 000	370 000
Tax	64 000	−414 000	−25 000	17 000
Net Income	444 000	−1 319 000	−142 000	353 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 371 000	5 496 000	5 667 000	5 903 000
Total Current Assets	1 088 000	1 216 000	911 000	1 099 000
Total Assets	6 459 000	6 712 000	6 578 000	7 002 000
Total Retained Equity	1 860 000	1 766 000	30 000	228 000
Total Equity	1 960 000	1 866 000	3 835 000	4 033 000
Total Long-Term Debt	4 194 000	4 296 000	2 726 000	2 889 000
Total Current Debt	304 000	550 000	17 000	80 000
Total Equity and Debt	6 459 000	6 712 000	6 578 000	7 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 258 000	835 000	662 000	693 000
Revenue	1 258 000	835 000	662 000	693 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	191 000	198 000	201 000	210 000
Impairment	0	0	0	0
Expenditure	801 000	2 661 000	716 000	520 000
Operating Profit	457 000	−1 827 000	−54 000	173 000
Financial Income	−2 000	20 000	12 000	4 000
Financial Costs	−54 000	−73 000	126 000	−193 000
Financial Balance	52 000	93 000	−114 000	197 000
Dividends	350 000	650 000	56 000	125 000
Net Income	444 000	−1 319 000	−142 000	353 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 474 000	4 658 000	4 856 000	5 057 000
Machinery and Plant Facilities	31 000	0	0	0
Fixtures	8 000	8 000	8 000	8 000
Total Tangible Assets	4 513 000	4 665 000	4 864 000	5 064 000
Total Fiancial Fixed Assets	858 000	831 000	804 000	839 000
Total Fixed Assets	5 371 000	5 496 000	5 667 000	5 903 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	478 000	179 000	327 000	526 000
Total Current Assets	1 088 000	1 216 000	911 000	1 099 000
Total Assets	6 459 000	6 712 000	6 578 000	7 002 000
Total Equity	1 960 000	1 866 000	3 835 000	4 033 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 194 000	4 296 000	2 726 000	2 889 000
Creditors	45 000	195 000	0	0
Unpaid Taxes	117 000	0	17 000	80 000
Dividends	350 000	650 000	56 000	125 000
Other Current Debt	142 000	355 000	0	0
Total Current Debt	304 000	550 000	17 000	80 000
Total Equity and Debt	6 459 000	6 712 000	6 578 000	7 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,65 %	−70,69 %	−3,7 %	8,75 %
Debt-to-Equity Ratio	2,14	2,3	0,71	0,72
Operating Profit Margin	36,33 %	−218,8 %	−8,16 %	24,96 %
Current Ratio	3,58	2,21	53,59	13,74
Quick Ratio	3,58	2,21	53,59	13,74
Equity Ratio	0,3	0,28	0,58	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %