KRIMON EIENDOM AS

4276 VEAVÅGEN

Finances

Return on Equity

15,34 %

Current Ratio

0,99

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	696 000	147 000	131 000	185 000
Net Income	397 000	−12 000	−76 000	35 000
Total Assets	4 260 000	5 210 000	5 247 000	4 975 000
Total Equity	2 588 000	2 192 000	2 204 000	2 280 000

Income (NOK)	2022	2021	2020	2019
Revenue	696 000	147 000	131 000	185 000
Expenditure	161 000	133 000	113 000	135 000
Operating Profit	535 000	15 000	18 000	50 000
Financial Income	1 000	0	2 000	4 000
Financial Costs	28 000	31 000	117 000	22 000
Financial Balance	−27 000	−31 000	−115 000	−18 000
Earnings Before Tax	509 000	−16 000	−97 000	33 000
Tax	112 000	−3 000	−21 000	−2 000
Net Income	397 000	−12 000	−76 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 133 000	5 184 000	5 206 000	4 887 000
Total Current Assets	127 000	27 000	41 000	88 000
Total Assets	4 260 000	5 210 000	5 247 000	4 975 000
Total Retained Equity	1 488 000	1 092 000	1 104 000	1 180 000
Total Equity	2 588 000	2 192 000	2 204 000	2 280 000
Total Long-Term Debt	1 543 000	3 004 000	3 038 000	2 674 000
Total Current Debt	128 000	14 000	5 000	21 000
Total Equity and Debt	4 260 000	5 210 000	5 247 000	4 975 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	172 000	147 000	131 000	185 000
Other Income	525 000	0	0	0
Revenue	696 000	147 000	131 000	185 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	23 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	161 000	133 000	113 000	135 000
Operating Profit	535 000	15 000	18 000	50 000
Financial Income	1 000	0	2 000	4 000
Financial Costs	28 000	31 000	117 000	22 000
Financial Balance	−27 000	−31 000	−115 000	−18 000
Dividends	0	0	0	0
Net Income	397 000	−12 000	−76 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 995 000	3 023 000	3 023 000	3 023 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	62 000	85 000	107 000
Total Tangible Assets	2 034 000	3 085 000	3 108 000	3 130 000
Total Fiancial Fixed Assets	2 099 000	2 099 000	2 099 000	1 757 000
Total Fixed Assets	4 133 000	5 184 000	5 206 000	4 887 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	123 000	24 000	31 000	87 000
Total Current Assets	127 000	27 000	41 000	88 000
Total Assets	4 260 000	5 210 000	5 247 000	4 975 000
Total Equity	2 588 000	2 192 000	2 204 000	2 280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 543 000	3 004 000	3 038 000	2 674 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	6 000
Total Current Debt	128 000	14 000	5 000	21 000
Total Equity and Debt	4 260 000	5 210 000	5 247 000	4 975 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,34 %	−0,55 %	−3,45 %	1,54 %
Debt-to-Equity Ratio	0,6	1,37	1,38	1,17
Operating Profit Margin	76,87 %	10,2 %	13,74 %	27,03 %
Current Ratio	0,99	1,93	8,2	4,19
Quick Ratio	0,99	1,93	8,2	4,19
Equity Ratio	0,61	0,42	0,42	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %