FRACTION AS

0555 OSLO

Finances

Return on Equity

−150,74 %

Current Ratio

0,99

Debt-to-Equity Ratio

7,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	816 000	245 000	366 000	0
Net Income	−306 000	93 000	192 000	208 000
Total Assets	1 834 000	2 079 000	2 027 000	286 000
Total Equity	203 000	509 000	415 000	223 000

Income (NOK)	2022	2021	2020	2019
Revenue	816 000	245 000	366 000	0
Expenditure	735 000	202 000	128 000	27 000
Operating Profit	82 000	44 000	238 000	−27 000
Financial Income	33 000	138 000	7 000	235 000
Financial Costs	422 000	88 000	14 000	0
Financial Balance	−389 000	50 000	−7 000	235 000
Earnings Before Tax	−307 000	95 000	231 000	208 000
Tax	−1 000	1 000	39 000	0
Net Income	−306 000	93 000	192 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 702 000	1 959 000	1 854 000	286 000
Total Current Assets	133 000	120 000	173 000	0
Total Assets	1 834 000	2 079 000	2 027 000	286 000
Total Retained Equity	164 000	470 000	376 000	184 000
Total Equity	203 000	509 000	415 000	223 000
Total Long-Term Debt	1 498 000	1 467 000	1 498 000	0
Total Current Debt	134 000	104 000	114 000	63 000
Total Equity and Debt	1 834 000	2 079 000	2 027 000	286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	816 000	245 000	366 000	0
Other Income	0	0	0	0
Revenue	816 000	245 000	366 000	0
Cost of Goods Sold	0	36 000	0	0
Salary Costs	565 000	5 000	0	0
Depreciation	6 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	735 000	202 000	128 000	27 000
Operating Profit	82 000	44 000	238 000	−27 000
Financial Income	33 000	138 000	7 000	235 000
Financial Costs	422 000	88 000	14 000	0
Financial Balance	−389 000	50 000	−7 000	235 000
Dividends	0	0	0	0
Net Income	−306 000	93 000	192 000	208 000

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	22 000	28 000	0	0
Total Tangible Assets	22 000	28 000	0	0
Total Fiancial Fixed Assets	1 680 000	1 932 000	1 854 000	286 000
Total Fixed Assets	1 702 000	1 959 000	1 854 000	286 000
Stock	0	0	0	0
Total Investments	0	25 000	106 000	0
Cash, Bank	42 000	20 000	58 000	0
Total Current Assets	133 000	120 000	173 000	0
Total Assets	1 834 000	2 079 000	2 027 000	286 000
Total Equity	203 000	509 000	415 000	223 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 498 000	1 467 000	1 498 000	0
Creditors	0	4 000	4 000	0
Unpaid Taxes	81 000	25 000	71 000	0
Dividends	0	0	0	0
Other Current Debt	52 000	75 000	0	63 000
Total Current Debt	134 000	104 000	114 000	63 000
Total Equity and Debt	1 834 000	2 079 000	2 027 000	286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−150,74 %	18,27 %	46,27 %	93,27 %
Debt-to-Equity Ratio	7,38	2,88	3,61	0
Operating Profit Margin	10,05 %	17,96 %	65,03 %	-
Current Ratio	0,99	1,15	1,52	0
Quick Ratio	0,99	1,15	1,52	0
Equity Ratio	0,11	0,24	0,2	0,78
Gross Profit Margin	100 %	85,31 %	100 %	-