KRUTTVERKET BORETTSLAG

1482 NITTEDAL

Finances

Share Ownership

Return on Equity

14,03 %

Current Ratio

3,2

Debt-to-Equity Ratio

2,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 169 000	1 993 000	1 932 000	1 884 000
Net Income	1 037 000	865 000	748 000	479 000
Total Assets	24 370 000	24 222 000	24 257 000	24 382 000
Total Equity	7 391 000	6 355 000	5 489 000	4 741 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 169 000	1 993 000	1 932 000	1 884 000
Expenditure	719 000	696 000	740 000	948 000
Operating Profit	1 449 000	1 297 000	1 192 000	936 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	416 000	431 000	445 000	459 000
Financial Balance	−412 000	−431 000	−444 000	−457 000
Earnings Before Tax	1 037 000	865 000	748 000	479 000
Tax	0	0	0	0
Net Income	1 037 000	865 000	748 000	479 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 753 000	23 830 000	23 911 000	24 001 000
Total Current Assets	617 000	392 000	345 000	381 000
Total Assets	24 370 000	24 222 000	24 257 000	24 382 000
Total Retained Equity	7 351 000	6 315 000	5 449 000	4 701 000
Total Equity	7 391 000	6 355 000	5 489 000	4 741 000
Total Long-Term Debt	16 786 000	17 689 000	18 583 000	19 458 000
Total Current Debt	193 000	178 000	184 000	182 000
Total Equity and Debt	24 370 000	24 222 000	24 257 000	24 382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 169 000	1 993 000	1 932 000	1 884 000
Revenue	2 169 000	1 993 000	1 932 000	1 884 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	77 000	81 000	89 000	89 000
Impairment	0	0	0	0
Expenditure	719 000	696 000	740 000	948 000
Operating Profit	1 449 000	1 297 000	1 192 000	936 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	416 000	431 000	445 000	459 000
Financial Balance	−412 000	−431 000	−444 000	−457 000
Dividends	0	0	0	0
Net Income	1 037 000	865 000	748 000	479 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 753 000	23 830 000	23 907 000	23 984 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	4 000	16 000
Total Tangible Assets	23 753 000	23 830 000	23 911 000	24 001 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 753 000	23 830 000	23 911 000	24 001 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	556 000	321 000	258 000	325 000
Total Current Assets	617 000	392 000	345 000	381 000
Total Assets	24 370 000	24 222 000	24 257 000	24 382 000
Total Equity	7 391 000	6 355 000	5 489 000	4 741 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 786 000	17 689 000	18 583 000	19 458 000
Creditors	91 000	64 000	72 000	65 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	102 000	114 000	112 000	117 000
Total Current Debt	193 000	178 000	184 000	182 000
Total Equity and Debt	24 370 000	24 222 000	24 257 000	24 382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,03 %	13,61 %	13,63 %	10,1 %
Debt-to-Equity Ratio	2,27	2,78	3,39	4,1
Operating Profit Margin	66,8 %	65,08 %	61,7 %	49,68 %
Current Ratio	3,2	2,2	1,88	2,09
Quick Ratio	3,2	2,2	1,88	2,09
Equity Ratio	0,3	0,26	0,23	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %