BESTPRAKSIS AS

5411 STORD

Finances

Return on Equity

14,23 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	310 000	63 000	768 000
Net Income	−116 000	−343 000	−380 000
Total Assets	12 000	−317 000	−129 000
Total Equity	−815 000	−699 000	−356 000

Income (NOK)	2022	2021	2020
Revenue	310 000	63 000	768 000
Expenditure	403 000	380 000	1 139 000
Operating Profit	−93 000	−317 000	−370 000
Financial Income	3 000	2 000	0
Financial Costs	27 000	28 000	10 000
Financial Balance	−24 000	−26 000	−10 000
Earnings Before Tax	−116 000	−343 000	−380 000
Tax	0	0	0
Net Income	−116 000	−343 000	−380 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	86 000
Total Current Assets	12 000	−317 000	−215 000
Total Assets	12 000	−317 000	−129 000
Total Retained Equity	−845 000	−723 000	−380 000
Total Equity	−815 000	−699 000	−356 000
Total Long-Term Debt	0	0	0
Total Current Debt	827 000	382 000	227 000
Total Equity and Debt	12 000	−317 000	−129 000

Cash flow (NOK)	2022	2021	2020
Sales Income	310 000	63 000	768 000
Other Income	0	0	0
Revenue	310 000	63 000	768 000
Cost of Goods Sold	0	0	0
Salary Costs	29 000	40 000	451 000
Depreciation	0	15 000	17 000
Impairment	0	0	0
Expenditure	403 000	380 000	1 139 000
Operating Profit	−93 000	−317 000	−370 000
Financial Income	3 000	2 000	0
Financial Costs	27 000	28 000	10 000
Financial Balance	−24 000	−26 000	−10 000
Dividends	0	0	0
Net Income	−116 000	−343 000	−380 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	56 000
Total Tangible Assets	0	0	56 000
Total Fiancial Fixed Assets	0	0	30 000
Total Fixed Assets	0	0	86 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	−336 000	−337 000
Total Current Assets	12 000	−317 000	−215 000
Total Assets	12 000	−317 000	−129 000
Total Equity	−815 000	−699 000	−356 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	5 000	12 000	3 000
Unpaid Taxes	14 000	−4 000	39 000
Dividends	0	0	0
Other Current Debt	321 000	374 000	184 000
Total Current Debt	827 000	382 000	227 000
Total Equity and Debt	12 000	−317 000	−129 000

Financial indicators	2022	2021	2020
Return on Equity	14,23 %	49,07 %	106,74 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	−30 %	−503,17 %	−48,18 %
Current Ratio	0,01	−0,83	−0,95
Quick Ratio	0,01	−0,83	−0,95
Equity Ratio	−67,92	2,21	2,76
Gross Profit Margin	100 %	100 %	100 %