YX KROODDEN EIENDOM AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

−6,79 %

Current Ratio

3,47

Debt-to-Equity Ratio

1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	923 000	3 192 000	3 158 000
Net Income	−628 000	75 000	2 280 000	2 317 000
Total Assets	24 566 000	20 624 000	16 528 000	13 559 000
Total Equity	9 246 000	9 874 000	9 800 000	7 519 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 000	923 000	3 192 000	3 158 000
Expenditure	427 000	682 000	170 000	71 000
Operating Profit	−407 000	241 000	3 022 000	3 087 000
Financial Income	10 000	9 000	4 000	8 000
Financial Costs	409 000	154 000	103 000	124 000
Financial Balance	−399 000	−145 000	−99 000	−116 000
Earnings Before Tax	−805 000	96 000	2 923 000	2 971 000
Tax	−177 000	21 000	643 000	654 000
Net Income	−628 000	75 000	2 280 000	2 317 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 500 000	20 000 000	15 772 000	12 500 000
Total Current Assets	66 000	624 000	756 000	1 059 000
Total Assets	24 566 000	20 624 000	16 528 000	13 559 000
Total Retained Equity	8 236 000	8 864 000	8 790 000	6 509 000
Total Equity	9 246 000	9 874 000	9 800 000	7 519 000
Total Long-Term Debt	15 300 000	10 694 000	6 519 000	5 772 000
Total Current Debt	19 000	56 000	210 000	267 000
Total Equity and Debt	24 566 000	20 624 000	16 528 000	13 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	20 000	923 000	3 192 000	3 158 000
Revenue	20 000	923 000	3 192 000	3 158 000
Cost of Goods Sold	18 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	427 000	682 000	170 000	71 000
Operating Profit	−407 000	241 000	3 022 000	3 087 000
Financial Income	10 000	9 000	4 000	8 000
Financial Costs	409 000	154 000	103 000	124 000
Financial Balance	−399 000	−145 000	−99 000	−116 000
Dividends	0	0	0	0
Net Income	−628 000	75 000	2 280 000	2 317 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 500 000	20 000 000	15 772 000	12 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 500 000	20 000 000	15 772 000	12 500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 500 000	20 000 000	15 772 000	12 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	66 000	624 000	756 000	1 059 000
Total Assets	24 566 000	20 624 000	16 528 000	13 559 000
Total Equity	9 246 000	9 874 000	9 800 000	7 519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 300 000	10 694 000	6 519 000	5 772 000
Creditors	19 000	56 000	178 000	240 000
Unpaid Taxes	0	0	32 000	27 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	19 000	56 000	210 000	267 000
Total Equity and Debt	24 566 000	20 624 000	16 528 000	13 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,79 %	0,76 %	23,27 %	30,82 %
Debt-to-Equity Ratio	1,65	1,08	0,67	0,77
Operating Profit Margin	−2 035 %	26,11 %	94,67 %	97,75 %
Current Ratio	3,47	11,14	3,6	3,97
Quick Ratio	3,47	11,14	3,6	3,97
Equity Ratio	0,38	0,48	0,59	0,55
Gross Profit Margin	10 %	100 %	100 %	100 %