SKARVEMELLEN AS

0774 OSLO

Finances

Return on Equity

1 138,95 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	4 123 000	−8 000	621 000	−4 000
Total Assets	4 534 000	889 000	896 000	139 000
Total Equity	362 000	889 000	896 000	139 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	6 000	8 000	4 000	4 000
Operating Profit	−6 000	−8 000	−4 000	−4 000
Financial Income	4 152 000	0	626 000	0
Financial Costs	0	0	0	0
Financial Balance	4 152 000	0	626 000	0
Earnings Before Tax	4 145 000	−8 000	621 000	−4 000
Tax	22 000	0	0	0
Net Income	4 123 000	−8 000	621 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	338 000	338 000	338 000	120 000
Total Current Assets	4 197 000	551 000	559 000	19 000
Total Assets	4 534 000	889 000	896 000	139 000
Total Retained Equity	202 000	0	736 000	−21 000
Total Equity	362 000	889 000	896 000	139 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 172 000	0	0	0
Total Equity and Debt	4 534 000	889 000	896 000	139 000

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	6 000	8 000	4 000	4 000
Operating Profit	−6 000	−8 000	−4 000	−4 000
Financial Income	4 152 000	0	626 000	0
Financial Costs	0	0	0	0
Financial Balance	4 152 000	0	626 000	0
Dividends	4 150 000	0	0	0
Net Income	4 123 000	−8 000	621 000	−4 000

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	338 000	338 000	338 000	120 000
Total Fixed Assets	338 000	338 000	338 000	120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	551 000	559 000	19 000
Total Current Assets	4 197 000	551 000	559 000	19 000
Total Assets	4 534 000	889 000	896 000	139 000
Total Equity	362 000	889 000	896 000	139 000
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	4 150 000	0	0	0
Other Current Debt	4 150 000	0	0	0
Total Current Debt	4 172 000	0	0	0
Total Equity and Debt	4 534 000	889 000	896 000	139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 138,95 %	−0,9 %	69,31 %	−2,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,01	-	-	-
Quick Ratio	1,01	-	-	-
Equity Ratio	0,08	1	1	1
Gross Profit Margin	-	-	-	-