VOID EMPIRE AS

0566 OSLO

Finances

Return on Equity

65,16 %

Current Ratio

0,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 440 000	1 200 000	900 000	180 000
Net Income	361 000	618 000	542 000	8 000
Total Assets	1 828 000	1 908 000	1 586 000	743 000
Total Equity	554 000	393 000	175 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 440 000	1 200 000	900 000	180 000
Expenditure	982 000	887 000	711 000	205 000
Operating Profit	458 000	313 000	189 000	−25 000
Financial Income	1 000	380 000	400 000	38 000
Financial Costs	0	4 000	3 000	5 000
Financial Balance	1 000	376 000	397 000	33 000
Earnings Before Tax	460 000	689 000	586 000	8 000
Tax	99 000	71 000	44 000	1 000
Net Income	361 000	618 000	542 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	925 000	566 000	469 000	469 000
Total Current Assets	903 000	1 342 000	1 117 000	274 000
Total Assets	1 828 000	1 908 000	1 586 000	743 000
Total Retained Equity	529 000	368 000	150 000	8 000
Total Equity	554 000	393 000	175 000	32 000
Total Long-Term Debt	0	3 000	0	331 000
Total Current Debt	1 274 000	1 513 000	1 412 000	380 000
Total Equity and Debt	1 828 000	1 908 000	1 586 000	743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 440 000	1 200 000	900 000	180 000
Other Income	0	0	0	0
Revenue	1 440 000	1 200 000	900 000	180 000
Cost of Goods Sold	80 000	60 000	30 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	982 000	887 000	711 000	205 000
Operating Profit	458 000	313 000	189 000	−25 000
Financial Income	1 000	380 000	400 000	38 000
Financial Costs	0	4 000	3 000	5 000
Financial Balance	1 000	376 000	397 000	33 000
Dividends	200 000	400 000	400 000	0
Net Income	361 000	618 000	542 000	8 000

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	121 000	121 000	0	0
Total Tangible Assets	121 000	121 000	0	0
Total Fiancial Fixed Assets	804 000	446 000	469 000	469 000
Total Fixed Assets	925 000	566 000	469 000	469 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	696 000	668 000	583 000	79 000
Total Current Assets	903 000	1 342 000	1 117 000	274 000
Total Assets	1 828 000	1 908 000	1 586 000	743 000
Total Equity	554 000	393 000	175 000	32 000
Short-Term Group Debt	1 012 000	802 000	799 000	337 000
Total Long-Term Debt	0	3 000	0	331 000
Creditors	210 000	190 000	138 000	26 000
Unpaid Taxes	52 000	46 000	31 000	16 000
Dividends	200 000	400 000	400 000	0
Other Current Debt	0	6 000	0	0
Total Current Debt	1 274 000	1 513 000	1 412 000	380 000
Total Equity and Debt	1 828 000	1 908 000	1 586 000	743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,16 %	157,25 %	309,71 %	25 %
Debt-to-Equity Ratio	0	0,01	0	10,34
Operating Profit Margin	31,81 %	26,08 %	21 %	−13,89 %
Current Ratio	0,71	0,89	0,79	0,72
Quick Ratio	0,71	0,89	0,79	0,72
Equity Ratio	0,3	0,21	0,11	0,04
Gross Profit Margin	94,44 %	95 %	96,67 %	100 %