SECURINOR AS

5160 LAKSEVÅG

Finances

Share Ownership

Return on Equity

106,06 %

Current Ratio

0,42

Debt-to-Equity Ratio

−6,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	174 000	0	0	0
Net Income	−70 000	−9 000	−16 000	−9 000
Total Assets	800 000	6 000	15 000	34 000
Total Equity	−66 000	5 000	13 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	174 000	0	0	0
Expenditure	230 000	9 000	16 000	9 000
Operating Profit	−57 000	−9 000	−16 000	−9 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	0	0
Financial Balance	−13 000	0	0	0
Earnings Before Tax	−70 000	−9 000	−16 000	−9 000
Tax	0	0	0	0
Net Income	−70 000	−9 000	−16 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	617 000	0	0	0
Total Current Assets	184 000	6 000	15 000	34 000
Total Assets	800 000	6 000	15 000	34 000
Total Retained Equity	−110 000	−40 000	−31 000	−15 000
Total Equity	−66 000	5 000	13 000	30 000
Total Long-Term Debt	425 000	0	0	0
Total Current Debt	441 000	1 000	1 000	5 000
Total Equity and Debt	800 000	6 000	15 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	174 000	0	0	0
Other Income	0	0	0	0
Revenue	174 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	74 000	0	0	0
Impairment	0	0	0	0
Expenditure	230 000	9 000	16 000	9 000
Operating Profit	−57 000	−9 000	−16 000	−9 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	0	0
Financial Balance	−13 000	0	0	0
Dividends	0	0	0	0
Net Income	−70 000	−9 000	−16 000	−9 000

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	616 000	0	0	0
Total Tangible Assets	616 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	617 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	141 000	6 000	15 000	34 000
Total Current Assets	184 000	6 000	15 000	34 000
Total Assets	800 000	6 000	15 000	34 000
Total Equity	−66 000	5 000	13 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	425 000	0	0	0
Creditors	8 000	0	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	434 000	1 000	1 000	1 000
Total Current Debt	441 000	1 000	1 000	5 000
Total Equity and Debt	800 000	6 000	15 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,06 %	−180 %	−123,08 %	−30 %
Debt-to-Equity Ratio	−6,44	0	0	0
Operating Profit Margin	−32,76 %	-	-	-
Current Ratio	0,42	6	15	6,8
Quick Ratio	0,42	6	15	6,8
Equity Ratio	−0,08	0,83	0,87	0,88
Gross Profit Margin	100 %	-	-	-