ETIKETT-SERVICE AS

3408 TRANBY

Finances

Share Ownership

Return on Equity

1,88 %

Current Ratio

Debt-to-Equity Ratio

−0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	536 000	0	0
Net Income	−222 000	150 000	−574 000	−1 721 000
Total Assets	173 000	184 000	173 000	252 000
Total Equity	−11 832 000	−11 611 000	−11 761 000	−11 187 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	536 000	0	0
Expenditure	221 000	365 000	504 000	1 608 000
Operating Profit	−221 000	171 000	−504 000	−1 608 000
Financial Income	0	0	0	0
Financial Costs	1 000	21 000	70 000	113 000
Financial Balance	−1 000	−21 000	−70 000	−113 000
Earnings Before Tax	−222 000	150 000	−574 000	−1 721 000
Tax	0	0	0	0
Net Income	−222 000	150 000	−574 000	−1 721 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	170 000	170 000	251 000
Total Current Assets	3 000	14 000	3 000	1 000
Total Assets	173 000	184 000	173 000	252 000
Total Retained Equity	−16 332 000	−16 111 000	−16 261 000	−15 687 000
Total Equity	−11 832 000	−11 611 000	−11 761 000	−11 187 000
Total Long-Term Debt	11 036 000	10 841 000	10 980 000	10 485 000
Total Current Debt	970 000	953 000	955 000	954 000
Total Equity and Debt	173 000	184 000	173 000	252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	536 000	0	0
Revenue	0	536 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	81 000	1 189 000
Impairment	0	0	0	0
Expenditure	221 000	365 000	504 000	1 608 000
Operating Profit	−221 000	171 000	−504 000	−1 608 000
Financial Income	0	0	0	0
Financial Costs	1 000	21 000	70 000	113 000
Financial Balance	−1 000	−21 000	−70 000	−113 000
Dividends	0	0	0	0
Net Income	−222 000	150 000	−574 000	−1 721 000

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	170 000	170 000	170 000	251 000
Fixtures	0	0	0	0
Total Tangible Assets	170 000	170 000	170 000	251 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	170 000	170 000	170 000	251 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	14 000	3 000	1 000
Total Current Assets	3 000	14 000	3 000	1 000
Total Assets	173 000	184 000	173 000	252 000
Total Equity	−11 832 000	−11 611 000	−11 761 000	−11 187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 036 000	10 841 000	10 980 000	10 485 000
Creditors	940 000	923 000	923 000	920 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	30 000	30 000	32 000	33 000
Total Current Debt	970 000	953 000	955 000	954 000
Total Equity and Debt	173 000	184 000	173 000	252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,88 %	−1,29 %	4,88 %	15,38 %
Debt-to-Equity Ratio	−0,93	−0,93	−0,93	−0,94
Operating Profit Margin	-	31,9 %	-	-
Current Ratio	0	0,01	0	0
Quick Ratio	0	0,01	0	0
Equity Ratio	−68,39	−63,1	−67,98	−44,39
Gross Profit Margin	-	100 %	-	-