SEIZE IT AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

−14,29 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 000	15 000	21 000	0
Net Income	−1 000	13 000	−7 000	0
Total Assets	85 000	64 000	27 000	11 000
Total Equity	7 000	8 000	−5 000	1 000

Income (NOK)	2022	2021	2020
Revenue	2 000	15 000	21 000
Expenditure	9 000	35 000	31 000
Operating Profit	−1 000	13 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−1 000	13 000	−7 000
Tax	0	0	0
Net Income	−1 000	13 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	7 000	7 000	9 000
Total Current Assets	78 000	57 000	20 000	2 000
Total Assets	85 000	64 000	27 000	11 000
Total Retained Equity	−23 000	−22 000	−35 000	0
Total Equity	7 000	8 000	−5 000	1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	78 000	56 000	32 000	10 000
Total Equity and Debt	85 000	64 000	27 000	11 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 000	2 000	8 000
Other Income	0	12 000	13 000
Revenue	2 000	15 000	21 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	3 000
Impairment	0	0	0
Expenditure	9 000	35 000	31 000
Operating Profit	−1 000	13 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−1 000	13 000	−7 000

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	7 000	7 000	7 000	9 000
Total Tangible Assets	7 000	7 000	7 000	9 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	7 000	7 000	9 000
Stock	0	0	0	0
Total Investments	78 000	56 000	16 000	0
Cash, Bank	0	0	3 000	0
Total Current Assets	78 000	57 000	20 000	2 000
Total Assets	85 000	64 000	27 000	11 000
Total Equity	7 000	8 000	−5 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	10 000	10 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	78 000	46 000	22 000	0
Total Current Debt	78 000	56 000	32 000	10 000
Total Equity and Debt	85 000	64 000	27 000	11 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,29 %	162,5 %	140 %	0 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−50 %	86,67 %	−33,33 %	-
Current Ratio	1	1,02	0,63	0,2
Quick Ratio	1	1,02	0,63	0,2
Equity Ratio	0,08	0,13	−0,19	0,09
Gross Profit Margin	100 %	100 %	100 %	-