OSLO VASK AS

3027 DRAMMEN

Finances

Share Ownership

Return on Equity

52,05 %

Current Ratio

0,3

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 385 000	1 099 000	954 000	1 140 000
Net Income	−190 000	−174 000	−120 000	208 000
Total Assets	153 000	56 000	145 000	202 000
Total Equity	−365 000	−175 000	−172 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 385 000	1 099 000	954 000	1 140 000
Expenditure	1 574 000	1 265 000	1 075 000	926 000
Operating Profit	−189 000	−166 000	−120 000	214 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	0	6 000
Financial Balance	−2 000	−8 000	0	−6 000
Earnings Before Tax	−190 000	−174 000	−120 000	208 000
Tax	0	0	0	0
Net Income	−190 000	−174 000	−120 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	153 000	56 000	145 000	202 000
Total Assets	153 000	56 000	145 000	202 000
Total Retained Equity	−395 000	−205 000	−202 000	−81 000
Total Equity	−365 000	−175 000	−172 000	−51 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	518 000	231 000	317 000	253 000
Total Equity and Debt	153 000	56 000	145 000	202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 385 000	1 099 000	954 000	1 140 000
Other Income	0	0	0	0
Revenue	1 385 000	1 099 000	954 000	1 140 000
Cost of Goods Sold	22 000	0	0	0
Salary Costs	1 442 000	1 179 000	1 014 000	808 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 574 000	1 265 000	1 075 000	926 000
Operating Profit	−189 000	−166 000	−120 000	214 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	0	6 000
Financial Balance	−2 000	−8 000	0	−6 000
Dividends	0	0	0	0
Net Income	−190 000	−174 000	−120 000	208 000

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	104 000	7 000	38 000	74 000
Total Current Assets	153 000	56 000	145 000	202 000
Total Assets	153 000	56 000	145 000	202 000
Total Equity	−365 000	−175 000	−172 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	135 000	69 000
Unpaid Taxes	224 000	139 000	75 000	102 000
Dividends	0	0	0	0
Other Current Debt	294 000	93 000	107 000	82 000
Total Current Debt	518 000	231 000	317 000	253 000
Total Equity and Debt	153 000	56 000	145 000	202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,05 %	99,43 %	69,77 %	−407,84 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−13,65 %	−15,1 %	−12,58 %	18,77 %
Current Ratio	0,3	0,24	0,46	0,8
Quick Ratio	0,3	0,24	0,46	0,8
Equity Ratio	−2,39	−3,13	−1,19	−0,25
Gross Profit Margin	98,41 %	100 %	100 %	100 %