INCHANGE AS

0783 OSLO

Finances

Return on Equity

0,55 %

Current Ratio

Debt-to-Equity Ratio

−4,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	280 000
Net Income	−1 000	−249 000	−27 000	−11 000
Total Assets	585 000	590 000	821 000	848 000
Total Equity	−183 000	−182 000	67 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	280 000
Expenditure	7 000	17 000	27 000	39 000
Operating Profit	−7 000	−17 000	−27 000	241 000
Financial Income	10 000	41 000	0	1 000
Financial Costs	4 000	273 000	0	200 000
Financial Balance	6 000	−232 000	0	−199 000
Earnings Before Tax	−1 000	−249 000	−27 000	42 000
Tax	0	0	0	53 000
Net Income	−1 000	−249 000	−27 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	557 000	562 000	780 000	730 000
Total Current Assets	28 000	28 000	41 000	118 000
Total Assets	585 000	590 000	821 000	848 000
Total Retained Equity	−207 000	−207 000	42 000	70 000
Total Equity	−183 000	−182 000	67 000	94 000
Total Long-Term Debt	767 000	767 000	752 000	689 000
Total Current Debt	1 000	5 000	2 000	66 000
Total Equity and Debt	585 000	590 000	821 000	848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	280 000
Other Income	0	0	0	0
Revenue	0	0	0	280 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	17 000	27 000	39 000
Operating Profit	−7 000	−17 000	−27 000	241 000
Financial Income	10 000	41 000	0	1 000
Financial Costs	4 000	273 000	0	200 000
Financial Balance	6 000	−232 000	0	−199 000
Dividends	0	0	0	0
Net Income	−1 000	−249 000	−27 000	−11 000

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	557 000	562 000	780 000	730 000
Total Fixed Assets	557 000	562 000	780 000	730 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	28 000	41 000	106 000
Total Current Assets	28 000	28 000	41 000	118 000
Total Assets	585 000	590 000	821 000	848 000
Total Equity	−183 000	−182 000	67 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	767 000	767 000	752 000	689 000
Creditors	1 000	5 000	2 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	5 000	2 000	66 000
Total Equity and Debt	585 000	590 000	821 000	848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,55 %	136,81 %	−40,3 %	−11,7 %
Debt-to-Equity Ratio	−4,19	−4,21	11,22	7,33
Operating Profit Margin	-	-	-	86,07 %
Current Ratio	28	5,6	20,5	1,79
Quick Ratio	28	5,6	20,5	1,79
Equity Ratio	−0,31	−0,31	0,08	0,11
Gross Profit Margin	-	-	-	100 %