UNITED INFLUENCERS NORWAY AS

0158 OSLO

Finances

Return on Equity

97,53 %

Current Ratio

0,45

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 278 000	11 166 000	16 666 000	44 415 000
Net Income	−2 447 000	−2 680 000	−5 560 000	−10 044 000
Total Assets	2 785 000	4 794 000	3 239 000	8 167 000
Total Equity	−2 509 000	−62 000	−3 383 000	−6 376 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 278 000	11 166 000	16 666 000	44 415 000
Expenditure	14 665 000	13 838 000	21 516 000	53 902 000
Operating Profit	−2 386 000	−2 671 000	−4 850 000	−9 487 000
Financial Income	156 000	150 000	151 000	140 000
Financial Costs	217 000	158 000	860 000	693 000
Financial Balance	−61 000	−8 000	−709 000	−553 000
Earnings Before Tax	−2 447 000	−2 680 000	−5 560 000	−10 039 000
Tax	0	0	0	5 000
Net Income	−2 447 000	−2 680 000	−5 560 000	−10 044 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	378 000	189 000	196 000	300 000
Total Current Assets	2 407 000	4 605 000	3 043 000	7 867 000
Total Assets	2 785 000	4 794 000	3 239 000	8 167 000
Total Retained Equity	−19 536 000	−17 089 000	−14 410 000	−8 850 000
Total Equity	−2 509 000	−62 000	−3 383 000	−6 376 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 294 000	4 856 000	6 622 000	14 542 000
Total Equity and Debt	2 785 000	4 794 000	3 239 000	8 167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 278 000	11 166 000	16 666 000	46 436 000
Other Income	0	0	0	−2 021 000
Revenue	12 278 000	11 166 000	16 666 000	44 415 000
Cost of Goods Sold	8 841 000	7 956 000	10 552 000	26 446 000
Salary Costs	3 047 000	3 116 000	6 331 000	19 210 000
Depreciation	0	7 000	27 000	51 000
Impairment	0	0	0	0
Expenditure	14 665 000	13 838 000	21 516 000	53 902 000
Operating Profit	−2 386 000	−2 671 000	−4 850 000	−9 487 000
Financial Income	156 000	150 000	151 000	140 000
Financial Costs	217 000	158 000	860 000	693 000
Financial Balance	−61 000	−8 000	−709 000	−553 000
Dividends	0	0	0	0
Net Income	−2 447 000	−2 680 000	−5 560 000	−10 044 000

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	7 000	34 000
Total Tangible Assets	0	0	7 000	34 000
Total Fiancial Fixed Assets	378 000	189 000	189 000	266 000
Total Fixed Assets	378 000	189 000	196 000	300 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	950 000	1 369 000	1 230 000	807 000
Total Current Assets	2 407 000	4 605 000	3 043 000	7 867 000
Total Assets	2 785 000	4 794 000	3 239 000	8 167 000
Total Equity	−2 509 000	−62 000	−3 383 000	−6 376 000
Short-Term Group Debt	1 552 000	723 000	1 824 000	4 632 000
Total Long-Term Debt	0	0	0	0
Creditors	2 533 000	2 481 000	2 745 000	4 960 000
Unpaid Taxes	338 000	482 000	511 000	1 197 000
Dividends	0	0	0	0
Other Current Debt	872 000	1 171 000	1 542 000	3 752 000
Total Current Debt	5 294 000	4 856 000	6 622 000	14 542 000
Total Equity and Debt	2 785 000	4 794 000	3 239 000	8 167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,53 %	4 322,58 %	164,35 %	157,53 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−19,43 %	−23,92 %	−29,1 %	−21,36 %
Current Ratio	0,45	0,95	0,46	0,54
Quick Ratio	0,45	0,95	0,46	0,54
Equity Ratio	−0,9	−0,01	−1,04	−0,78
Gross Profit Margin	27,99 %	28,75 %	36,69 %	40,46 %