PERSON-AIZ AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

612 %

Current Ratio

2,4

Debt-to-Equity Ratio

−2,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	216 000	850 000	153 000	24 000
Net Income	−7 240 000	−9 893 000	−4 644 000	−5 634 000
Total Assets	2 217 000	9 567 000	9 636 000	4 125 000
Total Equity	−1 183 000	5 757 000	5 639 000	3 086 000

Income (NOK)	2022	2021	2020	2019
Revenue	216 000	850 000	153 000	24 000
Expenditure	7 350 000	10 706 000	4 773 000	5 662 000
Operating Profit	−7 134 000	−9 856 000	−4 621 000	−5 638 000
Financial Income	17 000	17 000	18 000	36 000
Financial Costs	123 000	53 000	41 000	31 000
Financial Balance	−106 000	−36 000	−23 000	5 000
Earnings Before Tax	−7 240 000	−9 893 000	−4 644 000	−5 634 000
Tax	0	0	0	0
Net Income	−7 240 000	−9 893 000	−4 644 000	−5 634 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 000	71 000	13 000	17 000
Total Current Assets	2 160 000	9 496 000	9 623 000	4 108 000
Total Assets	2 217 000	9 567 000	9 636 000	4 125 000
Total Retained Equity	−47 829 000	−40 589 000	−30 696 000	−26 052 000
Total Equity	−1 183 000	5 757 000	5 639 000	3 086 000
Total Long-Term Debt	2 500 000	2 500 000	2 500 000	0
Total Current Debt	900 000	1 310 000	1 496 000	1 039 000
Total Equity and Debt	2 217 000	9 567 000	9 636 000	4 125 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	58 000	14 000
Other Income	216 000	850 000	95 000	10 000
Revenue	216 000	850 000	153 000	24 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 364 000	3 948 000	2 465 000	3 736 000
Depreciation	14 000	5 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	7 350 000	10 706 000	4 773 000	5 662 000
Operating Profit	−7 134 000	−9 856 000	−4 621 000	−5 638 000
Financial Income	17 000	17 000	18 000	36 000
Financial Costs	123 000	53 000	41 000	31 000
Financial Balance	−106 000	−36 000	−23 000	5 000
Dividends	0	0	0	0
Net Income	−7 240 000	−9 893 000	−4 644 000	−5 634 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	9 000	13 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	29 000	0	0
Total Tangible Assets	19 000	29 000	0	0
Total Fiancial Fixed Assets	34 000	34 000	0	0
Total Fixed Assets	57 000	71 000	13 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 046 000	9 343 000	8 816 000	2 724 000
Total Current Assets	2 160 000	9 496 000	9 623 000	4 108 000
Total Assets	2 217 000	9 567 000	9 636 000	4 125 000
Total Equity	−1 183 000	5 757 000	5 639 000	3 086 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 500 000	2 500 000	2 500 000	0
Creditors	164 000	202 000	341 000	105 000
Unpaid Taxes	289 000	309 000	172 000	308 000
Dividends	0	0	0	0
Other Current Debt	447 000	798 000	983 000	626 000
Total Current Debt	900 000	1 310 000	1 496 000	1 039 000
Total Equity and Debt	2 217 000	9 567 000	9 636 000	4 125 000

Financial indicators	2022	2021	2020	2019
Return on Equity	612 %	−171,84 %	−82,36 %	−182,57 %
Debt-to-Equity Ratio	−2,11	0,43	0,44	0
Operating Profit Margin	−3 302,78 %	−1 159,53 %	−3 020,26 %	−23 491,67 %
Current Ratio	2,4	7,25	6,43	3,95
Quick Ratio	2,4	7,25	6,43	3,95
Equity Ratio	−0,53	0,6	0,59	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %