FINNSKOGDRAM AS

2260 KIRKENÆR

Finances

Share Ownership

Return on Equity

173,08 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	53 000	12 000	0	3 000
Net Income	45 000	12 000	0	2 000
Total Assets	82 000	30 000	18 000	18 000
Total Equity	26 000	−16 000	−28 000	−28 000

Income (NOK)	2022	2021	2019
Revenue	53 000	12 000	3 000
Expenditure	5 000	0	1 000
Operating Profit	47 000	12 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	47 000	12 000	2 000
Tax	3 000	0	0
Net Income	45 000	12 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	82 000	30 000	18 000	18 000
Total Assets	82 000	30 000	18 000	18 000
Total Retained Equity	−4 000	−46 000	−58 000	−58 000
Total Equity	26 000	−16 000	−28 000	−28 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	56 000	46 000	46 000	46 000
Total Equity and Debt	82 000	30 000	18 000	18 000

Cash flow (NOK)	2022	2021	2019
Sales Income	53 000	12 000	3 000
Other Income	0	0	0
Revenue	53 000	12 000	3 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	5 000	0	1 000
Operating Profit	47 000	12 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	45 000	12 000	2 000

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	82 000	18 000	18 000	17 000
Total Current Assets	82 000	30 000	18 000	18 000
Total Assets	82 000	30 000	18 000	18 000
Total Equity	26 000	−16 000	−28 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	54 000	46 000	46 000	46 000
Total Current Debt	56 000	46 000	46 000	46 000
Total Equity and Debt	82 000	30 000	18 000	18 000

Financial indicators	2022	2021	2020	2019
Return on Equity	173,08 %	−75 %	−0 %	−7,14 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	88,68 %	100 %	-	66,67 %
Current Ratio	1,46	0,65	0,39	0,39
Quick Ratio	1,46	0,65	0,39	0,39
Equity Ratio	0,32	−0,53	−1,56	−1,56
Gross Profit Margin	100 %	100 %	-	100 %