BENEDIKTE VIPPEEXTENSIONS AS

0550 OSLO

Finances

Return on Equity

109,09 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 300 000	1 543 000	1 594 000
Net Income	−144 000	−313 000	77 000	−34 000
Total Assets	693 000	538 000	536 000	432 000
Total Equity	−132 000	13 000	265 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 300 000	1 543 000	1 594 000
Expenditure	2 171 000	1 612 000	1 453 000	1 627 000
Operating Profit	−144 000	−313 000	89 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−144 000	−313 000	89 000	−34 000
Tax	0	0	12 000	0
Net Income	−144 000	−313 000	77 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	230 000	273 000	305 000	246 000
Total Current Assets	462 000	265 000	231 000	187 000
Total Assets	693 000	538 000	536 000	432 000
Total Retained Equity	−212 000	−67 000	185 000	108 000
Total Equity	−132 000	13 000	265 000	188 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	824 000	525 000	271 000	245 000
Total Equity and Debt	693 000	538 000	536 000	432 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 942 000	1 163 000	1 449 000	1 592 000
Other Income	85 000	137 000	94 000	2 000
Revenue	2 027 000	1 300 000	1 543 000	1 594 000
Cost of Goods Sold	15 000	3 000	0	5 000
Salary Costs	1 535 000	995 000	958 000	1 147 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 171 000	1 612 000	1 453 000	1 627 000
Operating Profit	−144 000	−313 000	89 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−144 000	−313 000	77 000	−34 000

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	230 000	273 000	305 000	246 000
Total Fixed Assets	230 000	273 000	305 000	246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	367 000	234 000	189 000	166 000
Total Current Assets	462 000	265 000	231 000	187 000
Total Assets	693 000	538 000	536 000	432 000
Total Equity	−132 000	13 000	265 000	188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	32 000	21 000	23 000
Unpaid Taxes	174 000	125 000	88 000	112 000
Dividends	0	0	0	0
Other Current Debt	546 000	369 000	150 000	110 000
Total Current Debt	824 000	525 000	271 000	245 000
Total Equity and Debt	693 000	538 000	536 000	432 000

Financial indicators	2022	2021	2020	2019
Return on Equity	109,09 %	−2 407,69 %	29,06 %	−18,09 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−7,1 %	−24,08 %	5,77 %	−2,07 %
Current Ratio	0,56	0,5	0,85	0,76
Quick Ratio	0,56	0,5	0,85	0,76
Equity Ratio	−0,19	0,02	0,49	0,44
Gross Profit Margin	99,26 %	99,77 %	100 %	99,69 %