CRUDECORP AS

5528 HAUGESUND

Finances

Return on Equity

157,5 %

Current Ratio

3,74

Debt-to-Equity Ratio

−2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	427 000	501 000	1 404 000	4 459 000
Net Income	−202 865 000	−1 780 000	−6 421 000	−5 204 000
Total Assets	157 154 000	24 580 000	25 340 000	28 463 000
Total Equity	−128 802 000	−6 170 000	−4 616 000	−238 000

Income (NOK)	2022	2021	2020	2019
Revenue	427 000	501 000	1 404 000	4 459 000
Expenditure	1 634 000	2 065 000	6 797 000	9 461 000
Operating Profit	−1 207 000	−1 563 000	−5 393 000	−5 003 000
Financial Income	1 539 000	0	0	−201 000
Financial Costs	203 198 000	212 000	1 019 000	0
Financial Balance	−201 659 000	−212 000	−1 019 000	−201 000
Earnings Before Tax	−202 865 000	−1 776 000	−6 412 000	−5 204 000
Tax	0	4 000	9 000	0
Net Income	−202 865 000	−1 780 000	−6 421 000	−5 204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 469 000	23 841 000	23 665 000	26 079 000
Total Current Assets	1 685 000	739 000	1 674 000	2 384 000
Total Assets	157 154 000	24 580 000	25 340 000	28 463 000
Total Retained Equity	−136 638 000	−7 058 000	−5 547 000	−63 620 000
Total Equity	−128 802 000	−6 170 000	−4 616 000	−238 000
Total Long-Term Debt	285 506 000	23 431 000	21 893 000	20 196 000
Total Current Debt	451 000	7 319 000	8 063 000	8 506 000
Total Equity and Debt	157 154 000	24 580 000	25 340 000	28 463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	157 000	501 000	1 404 000	4 459 000
Other Income	270 000	0	0	0
Revenue	427 000	501 000	1 404 000	4 459 000
Cost of Goods Sold	0	1 006 000	2 797 000	6 491 000
Salary Costs	0	162 000	173 000	194 000
Depreciation	0	262 000	2 848 000	1 110 000
Impairment	0	0	0	0
Expenditure	1 634 000	2 065 000	6 797 000	9 461 000
Operating Profit	−1 207 000	−1 563 000	−5 393 000	−5 003 000
Financial Income	1 539 000	0	0	−201 000
Financial Costs	203 198 000	212 000	1 019 000	0
Financial Balance	−201 659 000	−212 000	−1 019 000	−201 000
Dividends	0	0	0	0
Net Income	−202 865 000	−1 780 000	−6 421 000	−5 204 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 314 000	16 234 000	16 006 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	26 079 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	26 079 000
Total Fiancial Fixed Assets	147 155 000	7 607 000	7 660 000	0
Total Fixed Assets	155 469 000	23 841 000	23 665 000	26 079 000
Stock	0	22 000	10 000	63 000
Total Investments	0	0	0	0
Cash, Bank	1 654 000	132 000	932 000	776 000
Total Current Assets	1 685 000	739 000	1 674 000	2 384 000
Total Assets	157 154 000	24 580 000	25 340 000	28 463 000
Total Equity	−128 802 000	−6 170 000	−4 616 000	−238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	285 506 000	23 431 000	21 893 000	20 196 000
Creditors	103 000	0	0	1 356 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	347 000	7 319 000	8 063 000	7 150 000
Total Current Debt	451 000	7 319 000	8 063 000	8 506 000
Total Equity and Debt	157 154 000	24 580 000	25 340 000	28 463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	157,5 %	28,85 %	139,1 %	2 186,55 %
Debt-to-Equity Ratio	−2,22	−3,8	−4,74	−84,86
Operating Profit Margin	−282,67 %	−311,98 %	−384,12 %	−112,2 %
Current Ratio	3,74	0,1	0,21	0,28
Quick Ratio	3,74	0,1	0,21	0,28
Equity Ratio	−0,82	−0,25	−0,18	−0,01
Gross Profit Margin	100 %	−100,8 %	−99,22 %	−45,57 %