NORWEGIAN PROTEIN MAGIC AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

12,99 %

Current Ratio

Debt-to-Equity Ratio

−0,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−10 000	−8 000	0	−6 000
Total Assets	−2 000	−1 000	88 000	88 000
Total Equity	−77 000	−67 000	−59 000	−58 000

Income (NOK)	2022	2021	2019
Revenue	0	0	0
Expenditure	10 000	8 000	6 000
Operating Profit	−10 000	−8 000	−6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−10 000	−8 000	−6 000
Tax	0	0	0
Net Income	−10 000	−8 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−2 000	0	0	0
Total Current Assets	0	−1 000	88 000	88 000
Total Assets	−2 000	−1 000	88 000	88 000
Total Retained Equity	−101 000	−91 000	−83 000	−83 000
Total Equity	−77 000	−67 000	−59 000	−58 000
Total Long-Term Debt	59 000	59 000	146 000	146 000
Total Current Debt	16 000	8 000	0	0
Total Equity and Debt	−2 000	−1 000	88 000	88 000

Cash flow (NOK)	2022	2021	2019
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	10 000	8 000	6 000
Operating Profit	−10 000	−8 000	−6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−10 000	−8 000	−6 000

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	−2 000	0	0	0
Total Fixed Assets	−2 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	−1 000	0	0
Total Current Assets	0	−1 000	88 000	88 000
Total Assets	−2 000	−1 000	88 000	88 000
Total Equity	−77 000	−67 000	−59 000	−58 000
Short-Term Group Debt	16 000	8 000	0	0
Total Long-Term Debt	59 000	59 000	146 000	146 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	16 000	8 000	0	0
Total Equity and Debt	−2 000	−1 000	88 000	88 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,99 %	11,94 %	−0 %	10,34 %
Debt-to-Equity Ratio	−0,77	−0,88	−2,47	−2,52
Operating Profit Margin	-	-	-	-
Current Ratio	0	−0,13	-	-
Quick Ratio	0	−0,13	-	-
Equity Ratio	38,5	67	−0,67	−0,66
Gross Profit Margin	-	-	-	-