CHOP STICKS MALVIK AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,7 %

Current Ratio

0,17

Debt-to-Equity Ratio

−1,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−12 000	−12 000	−12 000	−12 000
Total Assets	108 000	120 000	132 000	143 000
Total Equity	−138 000	−126 000	−114 000	−103 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	15 000	15 000	15 000	15 000
Operating Profit	−15 000	−15 000	−15 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−15 000	−15 000	−15 000	−15 000
Tax	−3 000	−3 000	−3 000	−3 000
Net Income	−12 000	−12 000	−12 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	119 000	131 000	142 000
Total Current Assets	1 000	1 000	1 000	1 000
Total Assets	108 000	120 000	132 000	143 000
Total Retained Equity	−168 000	−156 000	−144 000	−133 000
Total Equity	−138 000	−126 000	−114 000	−103 000
Total Long-Term Debt	240 000	240 000	240 000	240 000
Total Current Debt	6 000	6 000	6 000	6 000
Total Equity and Debt	108 000	120 000	132 000	143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	15 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	15 000	15 000	15 000	15 000
Operating Profit	−15 000	−15 000	−15 000	−15 000
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	−12 000	−12 000	−12 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	47 000	44 000	41 000	37 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	60 000	75 000	90 000	105 000
Total Tangible Assets	60 000	75 000	90 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	107 000	119 000	131 000	142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	1 000	1 000
Total Current Assets	1 000	1 000	1 000	1 000
Total Assets	108 000	120 000	132 000	143 000
Total Equity	−138 000	−126 000	−114 000	−103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	240 000	240 000	240 000	240 000
Creditors	7 000	7 000	7 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−1 000	−1 000	−1 000	−1 000
Total Current Debt	6 000	6 000	6 000	6 000
Total Equity and Debt	108 000	120 000	132 000	143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,7 %	9,52 %	10,53 %	11,65 %
Debt-to-Equity Ratio	−1,74	−1,9	−2,11	−2,33
Operating Profit Margin	-	-	-	-
Current Ratio	0,17	0,17	0,17	0,17
Quick Ratio	0,17	0,17	0,17	0,17
Equity Ratio	−1,28	−1,05	−0,86	−0,72
Gross Profit Margin	-	-	-	-