ANTAGONIST AS

0349 OSLO

Finances

Share Ownership

Return on Equity

50,77 %

Current Ratio

3,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	338 000	298 000	629 000	703 000
Net Income	33 000	−266 000	126 000	−44 000
Total Assets	87 000	52 000	298 000	179 000
Total Equity	65 000	32 000	298 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	338 000	298 000	629 000	703 000
Expenditure	305 000	561 000	497 000	696 000
Operating Profit	33 000	−263 000	132 000	7 000
Financial Income	2 000	1 000	5 000	2 000
Financial Costs	2 000	4 000	11 000	8 000
Financial Balance	0	−3 000	−6 000	−6 000
Earnings Before Tax	33 000	−266 000	126 000	1 000
Tax	0	0	0	45 000
Net Income	33 000	−266 000	126 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	87 000	52 000	298 000	179 000
Total Assets	87 000	52 000	298 000	179 000
Total Retained Equity	−315 000	−348 000	−82 000	−208 000
Total Equity	65 000	32 000	298 000	172 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 000	20 000	0	8 000
Total Equity and Debt	87 000	52 000	298 000	179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	338 000	298 000	629 000	703 000
Other Income	0	0	0	0
Revenue	338 000	298 000	629 000	703 000
Cost of Goods Sold	119 000	240 000	153 000	204 000
Salary Costs	157 000	295 000	292 000	437 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	305 000	561 000	497 000	696 000
Operating Profit	33 000	−263 000	132 000	7 000
Financial Income	2 000	1 000	5 000	2 000
Financial Costs	2 000	4 000	11 000	8 000
Financial Balance	0	−3 000	−6 000	−6 000
Dividends	0	0	0	0
Net Income	33 000	−266 000	126 000	−44 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	76 000	40 000	260 000	132 000
Total Current Assets	87 000	52 000	298 000	179 000
Total Assets	87 000	52 000	298 000	179 000
Total Equity	65 000	32 000	298 000	172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	0	1 000
Unpaid Taxes	16 000	20 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	6 000
Total Current Debt	22 000	20 000	0	8 000
Total Equity and Debt	87 000	52 000	298 000	179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,77 %	−831,25 %	42,28 %	−25,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,76 %	−88,26 %	20,99 %	1 %
Current Ratio	3,95	2,6	-	22,38
Quick Ratio	3,95	2,6	-	22,38
Equity Ratio	0,75	0,62	1	0,96
Gross Profit Margin	64,79 %	19,46 %	75,68 %	70,98 %