SUPERSILENT AS

7028 TRONDHEIM

Finances

Share Ownership

Return on Equity

761,9 %

Current Ratio

0,6

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	110 000	374 000	58 000	80 000
Net Income	−160 000	110 000	−39 000	−74 000
Total Assets	32 000	174 000	60 000	83 000
Total Equity	−21 000	139 000	29 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	110 000	374 000	58 000	80 000
Expenditure	269 000	244 000	97 000	153 000
Operating Profit	−160 000	130 000	−39 000	−73 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−160 000	130 000	−39 000	−74 000
Tax	0	20 000	0	0
Net Income	−160 000	110 000	−39 000	−74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	32 000	174 000	60 000	83 000
Total Assets	32 000	174 000	60 000	83 000
Total Retained Equity	−51 000	109 000	−1 000	38 000
Total Equity	−21 000	139 000	29 000	68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	53 000	36 000	31 000	16 000
Total Equity and Debt	32 000	174 000	60 000	83 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 000	368 000	53 000	76 000
Other Income	3 000	6 000	6 000	4 000
Revenue	110 000	374 000	58 000	80 000
Cost of Goods Sold	250 000	221 000	62 000	131 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	269 000	244 000	97 000	153 000
Operating Profit	−160 000	130 000	−39 000	−73 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−160 000	110 000	−39 000	−74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	174 000	60 000	83 000
Total Current Assets	32 000	174 000	60 000	83 000
Total Assets	32 000	174 000	60 000	83 000
Total Equity	−21 000	139 000	29 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	37 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	16 000	31 000	16 000
Total Current Debt	53 000	36 000	31 000	16 000
Total Equity and Debt	32 000	174 000	60 000	83 000

Financial indicators	2022	2021	2020	2019
Return on Equity	761,9 %	79,14 %	−134,48 %	−108,82 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−145,45 %	34,76 %	−67,24 %	−91,25 %
Current Ratio	0,6	4,83	1,94	5,19
Quick Ratio	0,6	4,83	1,94	5,19
Equity Ratio	−0,66	0,8	0,48	0,82
Gross Profit Margin	−127,27 %	40,91 %	−6,9 %	−63,75 %