NORSK BILOMSETNING AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

1 054,55 %

Current Ratio

0,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	171 000	0	0	0
Net Income	116 000	−11 000	−20 000	−42 000
Total Assets	271 000	0	0	44 000
Total Equity	11 000	−105 000	−94 000	−74 000

Income (NOK)	2022	2021	2020	2019
Revenue	171 000	0	0	0
Expenditure	55 000	9 000	18 000	36 000
Operating Profit	116 000	−9 000	−18 000	−36 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	5 000
Financial Balance	0	−1 000	−2 000	−5 000
Earnings Before Tax	116 000	−11 000	−20 000	−42 000
Tax	0	0	0	0
Net Income	116 000	−11 000	−20 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	0	0	42 000
Total Current Assets	190 000	0	0	2 000
Total Assets	271 000	0	0	44 000
Total Retained Equity	−19 000	−135 000	−124 000	−104 000
Total Equity	11 000	−105 000	−94 000	−74 000
Total Long-Term Debt	0	0	0	52 000
Total Current Debt	260 000	105 000	94 000	65 000
Total Equity and Debt	271 000	0	0	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	171 000	0	0	0
Other Income	0	0	0	0
Revenue	171 000	0	0	0
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	−21 000
Depreciation	3 000	0	6 000	10 000
Impairment	0	0	0	0
Expenditure	55 000	9 000	18 000	36 000
Operating Profit	116 000	−9 000	−18 000	−36 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	2 000	5 000
Financial Balance	0	−1 000	−2 000	−5 000
Dividends	0	0	0	0
Net Income	116 000	−11 000	−20 000	−42 000

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	82 000	0	0	42 000
Total Tangible Assets	82 000	0	0	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	82 000	0	0	42 000
Stock	32 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	0	0	2 000
Total Current Assets	190 000	0	0	2 000
Total Assets	271 000	0	0	44 000
Total Equity	11 000	−105 000	−94 000	−74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	52 000
Creditors	2 000	48 000	39 000	38 000
Unpaid Taxes	28 000	0	7 000	7 000
Dividends	0	0	0	0
Other Current Debt	230 000	57 000	49 000	21 000
Total Current Debt	260 000	105 000	94 000	65 000
Total Equity and Debt	271 000	0	0	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 054,55 %	10,48 %	21,28 %	56,76 %
Debt-to-Equity Ratio	0	−0	−0	−0,7
Operating Profit Margin	67,84 %	-	-	-
Current Ratio	0,73	0	0	0,03
Quick Ratio	0,83	0	0	0,03
Equity Ratio	0,04	-	-	−1,68
Gross Profit Margin	99,42 %	-	-	-