NOR-SCAN TRADING AS

1290 OSLO

Finances

Share Ownership

Return on Equity

−3,04 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2021	2020	2019	2018
Revenue	0	0	0	257 000
Net Income	−20 000	0	−12 000	−42 000
Total Assets	965 000	965 000	956 000	1 606 000
Total Equity	657 000	677 000	677 000	1 296 000

Income (NOK)	2021	2019	2018
Revenue	0	0	257 000
Expenditure	20 000	1 000	296 000
Operating Profit	−20 000	−1 000	−39 000
Financial Income	0	0	0
Financial Costs	0	11 000	16 000
Financial Balance	0	−11 000	−16 000
Earnings Before Tax	−20 000	−12 000	−55 000
Tax	0	0	−13 000
Net Income	−20 000	−12 000	−42 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	950 000	950 000	0	1 585 000
Total Current Assets	15 000	15 000	956 000	21 000
Total Assets	965 000	965 000	956 000	1 606 000
Total Retained Equity	627 000	647 000	647 000	1 046 000
Total Equity	657 000	677 000	677 000	1 296 000
Total Long-Term Debt	308 000	288 000	280 000	269 000
Total Current Debt	0	0	0	42 000
Total Equity and Debt	965 000	965 000	956 000	1 606 000

Cash flow (NOK)	2021	2019	2018
Sales Income	0	0	0
Other Income	0	0	257 000
Revenue	0	0	257 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	8 000
Impairment	0	0	0
Expenditure	20 000	1 000	296 000
Operating Profit	−20 000	−1 000	−39 000
Financial Income	0	0	0
Financial Costs	0	11 000	16 000
Financial Balance	0	−11 000	−16 000
Dividends	0	0	0
Net Income	−20 000	−12 000	−42 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	1 585 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	1 585 000
Total Fiancial Fixed Assets	950 000	950 000	0	0
Total Fixed Assets	950 000	950 000	0	1 585 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	15 000	6 000	10 000
Total Current Assets	15 000	15 000	956 000	21 000
Total Assets	965 000	965 000	956 000	1 606 000
Total Equity	657 000	677 000	677 000	1 296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	308 000	288 000	280 000	269 000
Creditors	0	0	0	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	37 000
Total Current Debt	0	0	0	42 000
Total Equity and Debt	965 000	965 000	956 000	1 606 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−3,04 %	0 %	−1,77 %	−3,24 %
Debt-to-Equity Ratio	0,47	0,43	0,41	0,21
Operating Profit Margin	-	-	-	−15,18 %
Current Ratio	-	-	-	0,5
Quick Ratio	-	-	-	0,5
Equity Ratio	0,68	0,7	0,71	0,81
Gross Profit Margin	-	-	-	100 %