AT BUSINESS AS

5416 STORD

Finances

Share Ownership

Return on Equity

48,28 %

Current Ratio

Debt-to-Equity Ratio

−0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	17 000
Net Income	−14 000	0	−5 000	−31 000
Total Assets	100 000	100 000	101 000	100 000
Total Equity	−29 000	−15 000	−15 000	−9 000

Income (NOK)	2022	2020	2019
Revenue	0	0	17 000
Expenditure	0	5 000	48 000
Operating Profit	0	−5 000	−31 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	0	−5 000	−31 000
Tax	14 000	0	0
Net Income	−14 000	−5 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	100 000	100 000	100 000
Total Current Assets	0	0	1 000	0
Total Assets	100 000	100 000	101 000	100 000
Total Retained Equity	−54 000	−40 000	−39 000	−34 000
Total Equity	−29 000	−15 000	−15 000	−9 000
Total Long-Term Debt	14 000	0	0	0
Total Current Debt	116 000	116 000	116 000	110 000
Total Equity and Debt	100 000	100 000	101 000	100 000

Cash flow (NOK)	2022	2020	2019
Sales Income	0	0	17 000
Other Income	0	0	0
Revenue	0	0	17 000
Cost of Goods Sold	0	0	16 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	0	5 000	48 000
Operating Profit	0	−5 000	−31 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	−14 000	−5 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	100 000	100 000	100 000	100 000
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	0	0	0	0
Total Fixed Assets	100 000	100 000	100 000	100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	0
Total Current Assets	0	0	1 000	0
Total Assets	100 000	100 000	101 000	100 000
Total Equity	−29 000	−15 000	−15 000	−9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	116 000	116 000	116 000	110 000
Total Current Debt	116 000	116 000	116 000	110 000
Total Equity and Debt	100 000	100 000	101 000	100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,28 %	−0 %	33,33 %	344,44 %
Debt-to-Equity Ratio	−0,48	−0	−0	−0
Operating Profit Margin	-	-	-	−182,35 %
Current Ratio	0	0	0,01	0
Quick Ratio	0	0	0,01	0
Equity Ratio	−0,29	−0,15	−0,15	−0,09
Gross Profit Margin	-	-	-	5,88 %