GAMIFICATION AS

7350 BUVIKA

Finances

Return on Equity

−1 021,27 %

Current Ratio

0,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	58 000	27 000	2 000
Net Income	−2 257 000	1 433 000	13 130 000	−10 000
Total Assets	4 721 000	9 886 000	10 832 000	406 000
Total Equity	221 000	6 878 000	8 445 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	58 000	27 000	2 000
Expenditure	2 108 000	9 533 000	5 071 000	11 000
Operating Profit	−2 108 000	−9 474 000	−5 044 000	−9 000
Financial Income	2 331 000	10 907 000	18 176 000	0
Financial Costs	2 480 000	0	0	0
Financial Balance	−149 000	10 907 000	18 176 000	0
Earnings Before Tax	−2 257 000	1 433 000	13 132 000	−9 000
Tax	0	0	2 000	0
Net Income	−2 257 000	1 433 000	13 130 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 322 000	3 618 000	1 544 000	380 000
Total Current Assets	3 399 000	6 268 000	9 287 000	26 000
Total Assets	4 721 000	9 886 000	10 832 000	406 000
Total Retained Equity	91 000	6 848 000	8 415 000	−15 000
Total Equity	221 000	6 878 000	8 445 000	15 000
Total Long-Term Debt	0	0	386 000	392 000
Total Current Debt	4 500 000	3 008 000	2 000 000	−2 000
Total Equity and Debt	4 721 000	9 886 000	10 832 000	406 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	58 000	27 000	2 000
Other Income	0	0	0	0
Revenue	0	58 000	27 000	2 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 108 000	9 533 000	5 071 000	11 000
Operating Profit	−2 108 000	−9 474 000	−5 044 000	−9 000
Financial Income	2 331 000	10 907 000	18 176 000	0
Financial Costs	2 480 000	0	0	0
Financial Balance	−149 000	10 907 000	18 176 000	0
Dividends	4 500 000	3 000 000	4 700 000	0
Net Income	−2 257 000	1 433 000	13 130 000	−10 000

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	1 322 000	3 618 000	1 544 000	380 000
Total Fixed Assets	1 322 000	3 618 000	1 544 000	380 000
Stock	0	0	0	0
Total Investments	1 035 000	0	0	0
Cash, Bank	2 362 000	6 220 000	9 287 000	26 000
Total Current Assets	3 399 000	6 268 000	9 287 000	26 000
Total Assets	4 721 000	9 886 000	10 832 000	406 000
Total Equity	221 000	6 878 000	8 445 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	386 000	392 000
Creditors	0	8 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	4 500 000	3 000 000	4 700 000	0
Other Current Debt	0	0	0	0
Total Current Debt	4 500 000	3 008 000	2 000 000	−2 000
Total Equity and Debt	4 721 000	9 886 000	10 832 000	406 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 021,27 %	20,83 %	155,48 %	−66,67 %
Debt-to-Equity Ratio	0	0	0,05	26,13
Operating Profit Margin	-	−16 334,48 %	−18 681,48 %	−450 %
Current Ratio	0,76	2,08	4,64	−13
Quick Ratio	0,76	2,08	4,64	−13
Equity Ratio	0,05	0,7	0,78	0,04
Gross Profit Margin	-	100 %	100 %	100 %