BASECAMP TROMSØ AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

−496,67 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 514 000	1 709 000	1 924 000	975 000
Net Income	−149 000	511 000	63 000	−34 000
Total Assets	30 000	101 000	234 000	34 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 514 000	1 709 000	1 924 000	975 000
Expenditure	1 663 000	1 133 000	1 861 000	1 009 000
Operating Profit	−149 000	576 000	63 000	−34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−149 000	576 000	63 000	−34 000
Tax	0	65 000	0	0
Net Income	−149 000	511 000	63 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	0	24 000	34 000
Total Current Assets	5 000	101 000	210 000	0
Total Assets	30 000	101 000	234 000	34 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	234 000	0
Total Current Debt	0	71 000	−30 000	4 000
Total Equity and Debt	30 000	101 000	234 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 514 000	1 709 000	1 924 000	975 000
Other Income	0	0	0	0
Revenue	1 514 000	1 709 000	1 924 000	975 000
Cost of Goods Sold	1 094 000	427 000	1 143 000	495 000
Salary Costs	569 000	606 000	542 000	514 000
Depreciation	0	20 000	20 000	0
Impairment	0	20 000	20 000	0
Expenditure	1 663 000	1 133 000	1 861 000	1 009 000
Operating Profit	−149 000	576 000	63 000	−34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−149 000	511 000	63 000	−34 000

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	25 000	0	24 000	34 000
Total Tangible Assets	25 000	0	24 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	0	24 000	34 000
Stock	0	71 000	98 000	0
Total Investments	0	30 000	0	0
Cash, Bank	5 000	0	113 000	0
Total Current Assets	5 000	101 000	210 000	0
Total Assets	30 000	101 000	234 000	34 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	4 000
Total Long-Term Debt	0	0	234 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	71 000	−30 000	0
Total Current Debt	0	71 000	−30 000	4 000
Total Equity and Debt	30 000	101 000	234 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−496,67 %	1 703,33 %	210 %	−113,33 %
Debt-to-Equity Ratio	0	0	7,8	0
Operating Profit Margin	−9,84 %	33,7 %	3,27 %	−3,49 %
Current Ratio	-	1,42	−7	0
Quick Ratio	-	-	−1,64	0
Equity Ratio	1	0,3	0,13	0,88
Gross Profit Margin	27,74 %	75,01 %	40,59 %	49,23 %