ETTERMARKED BOLIG AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

−422 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	39 000	82 000	13 654 000
Net Income	−844 000	−730 000	−1 316 000	−347 000
Total Assets	677 000	3 374 000	4 259 000	4 996 000
Total Equity	200 000	201 000	318 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	39 000	82 000	13 654 000
Expenditure	844 000	627 000	692 000	13 321 000
Operating Profit	−844 000	−588 000	−610 000	333 000
Financial Income	0	0	70 000	1 000
Financial Costs	0	200 000	895 000	779 000
Financial Balance	0	−200 000	−825 000	−778 000
Earnings Before Tax	−844 000	−788 000	−1 435 000	−445 000
Tax	0	−58 000	−119 000	−97 000
Net Income	−844 000	−730 000	−1 316 000	−347 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	17 000	2 026 000	2 102 000
Total Current Assets	670 000	3 357 000	2 234 000	2 895 000
Total Assets	677 000	3 374 000	4 259 000	4 996 000
Total Retained Equity	−4 030 000	−3 186 000	−2 456 000	−1 140 000
Total Equity	200 000	201 000	318 000	200 000
Total Long-Term Debt	0	0	1 000	165 000
Total Current Debt	477 000	3 173 000	3 941 000	4 631 000
Total Equity and Debt	677 000	3 374 000	4 259 000	4 996 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	14 000	82 000	13 654 000
Other Income	0	25 000	0	0
Revenue	0	39 000	82 000	13 654 000
Cost of Goods Sold	778 000	539 000	532 000	13 088 000
Salary Costs	0	0	0	0
Depreciation	9 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	844 000	627 000	692 000	13 321 000
Operating Profit	−844 000	−588 000	−610 000	333 000
Financial Income	0	0	70 000	1 000
Financial Costs	0	200 000	895 000	779 000
Financial Balance	0	−200 000	−825 000	−778 000
Dividends	0	0	0	0
Net Income	−844 000	−730 000	−1 316 000	−347 000

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	8 000	17 000	26 000	35 000
Total Tangible Assets	8 000	17 000	26 000	35 000
Total Fiancial Fixed Assets	0	0	2 000 000	2 067 000
Total Fixed Assets	8 000	17 000	2 026 000	2 102 000
Stock	668 000	668 000	668 000	668 000
Total Investments	0	0	0	0
Cash, Bank	2 000	2 019 000	13 000	1 414 000
Total Current Assets	670 000	3 357 000	2 234 000	2 895 000
Total Assets	677 000	3 374 000	4 259 000	4 996 000
Total Equity	200 000	201 000	318 000	200 000
Short-Term Group Debt	473 000	2 730 000	3 844 000	4 354 000
Total Long-Term Debt	0	0	1 000	165 000
Creditors	5 000	443 000	96 000	94 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	182 000
Total Current Debt	477 000	3 173 000	3 941 000	4 631 000
Total Equity and Debt	677 000	3 374 000	4 259 000	4 996 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−422 %	−363,18 %	−413,84 %	−173,5 %
Debt-to-Equity Ratio	0	0	0	0,83
Operating Profit Margin	-	−1 507,69 %	−743,9 %	2,44 %
Current Ratio	1,4	1,06	0,57	0,63
Quick Ratio	−3,51	1,34	0,68	0,73
Equity Ratio	0,3	0,06	0,07	0,04
Gross Profit Margin	-	−1 282,05 %	−548,78 %	4,15 %