ØSTLANDET VEKTLØFTERREGION

2827 HUNNDALEN

Finances

Share Ownership

Return on Equity

−2,35 %

Current Ratio

512

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	334 000	240 000	186 000	284 000
Net Income	−12 000	96 000	69 000	133 000
Total Assets	512 000	529 000	429 000	367 000
Total Equity	511 000	522 000	426 000	357 000

Income (NOK)	2022	2021	2020	2019
Revenue	334 000	240 000	186 000	284 000
Expenditure	348 000	147 000	116 000	153 000
Operating Profit	−14 000	94 000	70 000	131 000
Financial Income	3 000	3 000	−1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	−1 000	2 000
Earnings Before Tax	−12 000	96 000	69 000	133 000
Tax	0	0	0	0
Net Income	−12 000	96 000	69 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	512 000	529 000	429 000	367 000
Total Assets	512 000	529 000	429 000	367 000
Total Retained Equity	511 000	522 000	426 000	357 000
Total Equity	511 000	522 000	426 000	357 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	7 000	3 000	10 000
Total Equity and Debt	512 000	529 000	429 000	367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 000	174 000	72 000	168 000
Other Income	285 000	66 000	114 000	115 000
Revenue	334 000	240 000	186 000	284 000
Cost of Goods Sold	175 000	54 000	44 000	69 000
Salary Costs	2 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	348 000	147 000	116 000	153 000
Operating Profit	−14 000	94 000	70 000	131 000
Financial Income	3 000	3 000	−1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	−1 000	2 000
Dividends	0	0	0	0
Net Income	−12 000	96 000	69 000	133 000

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	457 000	529 000	429 000	367 000
Total Current Assets	512 000	529 000	429 000	367 000
Total Assets	512 000	529 000	429 000	367 000
Total Equity	511 000	522 000	426 000	357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−1 000	0	0	10 000
Unpaid Taxes	2 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	6 000	3 000	0
Total Current Debt	1 000	7 000	3 000	10 000
Total Equity and Debt	512 000	529 000	429 000	367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,35 %	18,39 %	16,2 %	37,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,19 %	39,17 %	37,63 %	46,13 %
Current Ratio	512	75,57	143	36,7
Quick Ratio	512	75,57	143	36,7
Equity Ratio	1	0,99	0,99	0,97
Gross Profit Margin	47,6 %	77,5 %	76,34 %	75,7 %