NORWEGIAN PEOPLE AS

3855 TREUNGEN

Finances

Share Ownership

Return on Equity

−155,32 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 575 000	1 034 000	393 000	8 000
Net Income	−73 000	22 000	68 000	−80 000
Total Assets	438 000	300 000	313 000	86 000
Total Equity	47 000	120 000	98 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 575 000	1 034 000	393 000	8 000
Expenditure	1 644 000	1 005 000	450 000	88 000
Operating Profit	−70 000	29 000	68 000	−80 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Earnings Before Tax	−73 000	28 000	68 000	−80 000
Tax	1 000	6 000	0	0
Net Income	−73 000	22 000	68 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	49 000	59 000	31 000
Total Current Assets	396 000	251 000	254 000	55 000
Total Assets	438 000	300 000	313 000	86 000
Total Retained Equity	−393 000	−320 000	−342 000	−410 000
Total Equity	47 000	120 000	98 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	391 000	180 000	215 000	56 000
Total Equity and Debt	438 000	300 000	313 000	86 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 575 000	1 034 000	393 000	8 000
Other Income	0	0	0	0
Revenue	1 575 000	1 034 000	393 000	8 000
Cost of Goods Sold	478 000	610 000	269 000	75 000
Salary Costs	465 000	0	0	0
Depreciation	7 000	10 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	1 644 000	1 005 000	450 000	88 000
Operating Profit	−70 000	29 000	68 000	−80 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−73 000	22 000	68 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	3 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	17 000	24 000	31 000	0
Fixtures	20 000	20 000	23 000	27 000
Total Tangible Assets	38 000	45 000	54 000	27 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	42 000	49 000	59 000	31 000
Stock	229 000	129 000	168 000	42 000
Total Investments	0	0	0	0
Cash, Bank	96 000	77 000	85 000	11 000
Total Current Assets	396 000	251 000	254 000	55 000
Total Assets	438 000	300 000	313 000	86 000
Total Equity	47 000	120 000	98 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	99 000	37 000	61 000	32 000
Unpaid Taxes	99 000	35 000	28 000	1 000
Dividends	0	0	0	0
Other Current Debt	188 000	102 000	126 000	23 000
Total Current Debt	391 000	180 000	215 000	56 000
Total Equity and Debt	438 000	300 000	313 000	86 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−155,32 %	18,33 %	69,39 %	−266,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,44 %	2,8 %	17,3 %	−1 000 %
Current Ratio	1,01	1,39	1,18	0,98
Quick Ratio	2,44	4,92	5,4	3,93
Equity Ratio	0,11	0,4	0,31	0,35
Gross Profit Margin	69,65 %	41,01 %	31,55 %	−837,5 %