SYSTEMDRIFT AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

−34,87 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	83 000	136 000	1 351 000	4 651 000
Net Income	−106 000	−475 000	−124 000	−85 000
Total Assets	330 000	459 000	1 037 000	1 517 000
Total Equity	304 000	410 000	885 000	1 079 000

Income (NOK)	2022	2021	2020	2019
Revenue	83 000	136 000	1 351 000	4 651 000
Expenditure	220 000	761 000	1 510 000	4 761 000
Operating Profit	−136 000	−626 000	−159 000	−110 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	0
Earnings Before Tax	−136 000	−626 000	−159 000	−109 000
Tax	−30 000	−151 000	−35 000	−24 000
Net Income	−106 000	−475 000	−124 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	329 000	337 000	220 000	235 000
Total Current Assets	1 000	121 000	817 000	1 282 000
Total Assets	330 000	459 000	1 037 000	1 517 000
Total Retained Equity	274 000	380 000	855 000	1 049 000
Total Equity	304 000	410 000	885 000	1 079 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	26 000	49 000	152 000	438 000
Total Equity and Debt	330 000	459 000	1 037 000	1 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	83 000	136 000	1 351 000	4 651 000
Other Income	0	0	0	0
Revenue	83 000	136 000	1 351 000	4 651 000
Cost of Goods Sold	0	12 000	16 000	512 000
Salary Costs	111 000	352 000	838 000	3 064 000
Depreciation	38 000	34 000	37 000	94 000
Impairment	0	0	0	−1 000
Expenditure	220 000	761 000	1 510 000	4 761 000
Operating Profit	−136 000	−626 000	−159 000	−110 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	−106 000	−475 000	−124 000	−85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	233 000	204 000	53 000	33 000
Real Eastate	87 000	118 000	149 000	180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	16 000	19 000	3 000
Total Tangible Assets	95 000	134 000	168 000	183 000
Total Fiancial Fixed Assets	0	0	0	19 000
Total Fixed Assets	329 000	337 000	220 000	235 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	114 000	704 000	1 066 000
Total Current Assets	1 000	121 000	817 000	1 282 000
Total Assets	330 000	459 000	1 037 000	1 517 000
Total Equity	304 000	410 000	885 000	1 079 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	17 000	40 000
Unpaid Taxes	4 000	18 000	53 000	174 000
Dividends	0	0	0	0
Other Current Debt	22 000	27 000	82 000	224 000
Total Current Debt	26 000	49 000	152 000	438 000
Total Equity and Debt	330 000	459 000	1 037 000	1 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−34,87 %	−115,85 %	−14,01 %	−7,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−163,86 %	−460,29 %	−11,77 %	−2,37 %
Current Ratio	0,04	2,47	5,38	2,93
Quick Ratio	0,04	2,47	5,38	2,93
Equity Ratio	0,92	0,89	0,85	0,71
Gross Profit Margin	100 %	91,18 %	98,82 %	88,99 %