CHANGELABS AS

0260 OSLO

Finances

Share Ownership

Return on Equity

1 700 %

Current Ratio

0,88

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	30 000	40 000	65 000
Net Income	−17 000	14 000	10 000	21 000
Total Assets	7 000	20 000	45 000	33 000
Total Equity	−1 000	16 000	2 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	30 000	40 000	65 000
Expenditure	33 000	16 000	30 000	44 000
Operating Profit	−17 000	14 000	10 000	21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−17 000	14 000	10 000	21 000
Tax	0	0	0	0
Net Income	−17 000	14 000	10 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 000	20 000	45 000	33 000
Total Assets	7 000	20 000	45 000	33 000
Total Retained Equity	−22 000	−5 000	−19 000	−29 000
Total Equity	−1 000	16 000	2 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 000	5 000	42 000	40 000
Total Equity and Debt	7 000	20 000	45 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	30 000	40 000	65 000
Other Income	0	0	0	0
Revenue	16 000	30 000	40 000	65 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	33 000	16 000	30 000	44 000
Operating Profit	−17 000	14 000	10 000	21 000
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	−17 000	14 000	10 000	21 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	20 000	45 000	33 000
Total Current Assets	7 000	20 000	45 000	33 000
Total Assets	7 000	20 000	45 000	33 000
Total Equity	−1 000	16 000	2 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	4 000	0	13 000
Dividends	0	0	0	0
Other Current Debt	8 000	1 000	42 000	27 000
Total Current Debt	8 000	5 000	42 000	40 000
Total Equity and Debt	7 000	20 000	45 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 700 %	87,5 %	500 %	−262,5 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−106,25 %	46,67 %	25 %	32,31 %
Current Ratio	0,88	4	1,07	0,83
Quick Ratio	0,88	4	1,07	0,83
Equity Ratio	−0,14	0,8	0,04	−0,24
Gross Profit Margin	100 %	100 %	100 %	100 %