INTERNATIONAL TRADE ADVISERS AS ERIK HOLTEDAHL

0276 OSLO

Finances

Share Ownership

Return on Equity

−18,1 %

Current Ratio

10,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 000	55 000	286 000	255 000
Net Income	−19 000	−63 000	−1 000	0
Total Assets	116 000	124 000	205 000	188 000
Total Equity	105 000	124 000	187 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 000	55 000	286 000	255 000
Expenditure	193 000	118 000	288 000	257 000
Operating Profit	−19 000	−63 000	−2 000	−2 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	−19 000	−63 000	−1 000	0
Tax	0	0	0	0
Net Income	−19 000	−63 000	−1 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	116 000	124 000	205 000	188 000
Total Assets	116 000	124 000	205 000	188 000
Total Retained Equity	5 000	24 000	87 000	0
Total Equity	105 000	124 000	187 000	188 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	11 000	0	18 000	0
Total Equity and Debt	116 000	124 000	205 000	188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	175 000	55 000	286 000	255 000
Other Income	0	0	0	0
Revenue	175 000	55 000	286 000	255 000
Cost of Goods Sold	0	0	0	0
Salary Costs	171 000	103 000	267 000	217 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	193 000	118 000	288 000	257 000
Operating Profit	−19 000	−63 000	−2 000	−2 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Dividends	0	0	0	0
Net Income	−19 000	−63 000	−1 000	0

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	116 000	123 000	205 000	188 000
Total Current Assets	116 000	124 000	205 000	188 000
Total Assets	116 000	124 000	205 000	188 000
Total Equity	105 000	124 000	187 000	188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	11 000	0	18 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	11 000	0	18 000	0
Total Equity and Debt	116 000	124 000	205 000	188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,1 %	−50,81 %	−0,53 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−10,86 %	−114,55 %	−0,7 %	−0,78 %
Current Ratio	10,55	-	11,39	-
Quick Ratio	10,55	-	11,39	-
Equity Ratio	0,91	1	0,91	1
Gross Profit Margin	100 %	100 %	100 %	100 %