DATA CRAFT AS

0283 OSLO

Finances

Share Ownership

Return on Equity

1,19 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 000	150 000	900 000	0
Net Income	10 000	112 000	705 000	0
Total Assets	844 000	863 000	1 141 000	16 000
Total Equity	842 000	832 000	720 000	15 000

Income (NOK)	2022	2021	2020
Revenue	15 000	150 000	900 000
Expenditure	7 000	7 000	0
Operating Profit	8 000	143 000	900 000
Financial Income	3 000	0	0
Financial Costs	0	0	0
Financial Balance	3 000	0	0
Earnings Before Tax	12 000	143 000	900 000
Tax	2 000	32 000	195 000
Net Income	10 000	112 000	705 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	823 000	850 000	0	0
Total Current Assets	20 000	13 000	1 141 000	16 000
Total Assets	844 000	863 000	1 141 000	16 000
Total Retained Equity	812 000	802 000	690 000	−15 000
Total Equity	842 000	832 000	720 000	15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	32 000	421 000	1 000
Total Equity and Debt	844 000	863 000	1 141 000	16 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	15 000	150 000	900 000
Revenue	15 000	150 000	900 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	7 000	7 000	0
Operating Profit	8 000	143 000	900 000
Financial Income	3 000	0	0
Financial Costs	0	0	0
Financial Balance	3 000	0	0
Dividends	0	0	0
Net Income	10 000	112 000	705 000

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	823 000	850 000	0	0
Total Fixed Assets	823 000	850 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	13 000	16 000	16 000
Total Current Assets	20 000	13 000	1 141 000	16 000
Total Assets	844 000	863 000	1 141 000	16 000
Total Equity	842 000	832 000	720 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	225 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	1 000	1 000
Total Current Debt	2 000	32 000	421 000	1 000
Total Equity and Debt	844 000	863 000	1 141 000	16 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,19 %	13,46 %	97,92 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	53,33 %	95,33 %	100 %	-
Current Ratio	10	0,41	2,71	16
Quick Ratio	10	0,41	2,71	16
Equity Ratio	1	0,96	0,63	0,94
Gross Profit Margin	100 %	100 %	100 %	-