ENTROMISSION AS

1654 SELLEBAKK

Finances

Share Ownership

Return on Equity

15,35 %

Current Ratio

0,07

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−31 000	−19 000	−40 000	−47 000
Total Assets	262 000	238 000	231 000	236 000
Total Equity	−202 000	−171 000	−151 000	−111 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	31 000	19 000	40 000	47 000
Operating Profit	−31 000	−19 000	−40 000	−47 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−31 000	−19 000	−40 000	−47 000
Tax	0	0	0	0
Net Income	−31 000	−19 000	−40 000	−47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	230 000	230 000	230 000	230 000
Total Current Assets	32 000	8 000	1 000	6 000
Total Assets	262 000	238 000	231 000	236 000
Total Retained Equity	−289 000	−258 000	−238 000	−198 000
Total Equity	−202 000	−171 000	−151 000	−111 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	463 000	409 000	382 000	347 000
Total Equity and Debt	262 000	238 000	231 000	236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	31 000	19 000	40 000	47 000
Operating Profit	−31 000	−19 000	−40 000	−47 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−31 000	−19 000	−40 000	−47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	230 000	230 000	230 000	230 000
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	230 000	230 000	230 000	230 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	3 000	1 000	0
Total Current Assets	32 000	8 000	1 000	6 000
Total Assets	262 000	238 000	231 000	236 000
Total Equity	−202 000	−171 000	−151 000	−111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	2 000	4 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	459 000	407 000	379 000	345 000
Total Current Debt	463 000	409 000	382 000	347 000
Total Equity and Debt	262 000	238 000	231 000	236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,35 %	11,11 %	26,49 %	42,34 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0,07	0,02	0	0,02
Quick Ratio	0,07	0,02	0	0,02
Equity Ratio	−0,77	−0,72	−0,65	−0,47
Gross Profit Margin	-	-	-	-