SCI-FI FOOD AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

76,09 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	45 000	0	0	0
Net Income	35 000	0	−2 000	−4 000
Total Assets	47 000	4 000	5 000	6 000
Total Equity	46 000	11 000	12 000	13 000

Income (NOK)	2022	2020	2019
Revenue	45 000	0	0
Expenditure	10 000	2 000	4 000
Operating Profit	35 000	−2 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	35 000	−2 000	−4 000
Tax	0	0	0
Net Income	35 000	−2 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	0	0	0
Total Current Assets	13 000	4 000	5 000	6 000
Total Assets	47 000	4 000	5 000	6 000
Total Retained Equity	16 000	−19 000	−18 000	−17 000
Total Equity	46 000	11 000	12 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	−7 000	−7 000	−7 000
Total Equity and Debt	47 000	4 000	5 000	6 000

Cash flow (NOK)	2022	2020	2019
Sales Income	45 000	0	0
Other Income	0	0	0
Revenue	45 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	6 000	0	0
Impairment	0	0	0
Expenditure	10 000	2 000	4 000
Operating Profit	35 000	−2 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	35 000	−2 000	−4 000

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	34 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	34 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	4 000	5 000	6 000
Total Current Assets	13 000	4 000	5 000	6 000
Total Assets	47 000	4 000	5 000	6 000
Total Equity	46 000	11 000	12 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	−7 000	−7 000	−7 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	1 000	−7 000	−7 000	−7 000
Total Equity and Debt	47 000	4 000	5 000	6 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,09 %	0 %	−16,67 %	−30,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	77,78 %	-	-	-
Current Ratio	13	−0,57	−0,71	−0,86
Quick Ratio	13	−0,57	−0,71	−0,86
Equity Ratio	0,98	2,75	2,4	2,17
Gross Profit Margin	100 %	-	-	-