SVARTPANTER RETAIL & CONSULTING AS

1605 FREDRIKSTAD

Finances

Return on Equity

11,9 %

Current Ratio

2,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 000	30 000	30 000	30 000
Net Income	10 000	1 000	0	2 000
Total Assets	122 000	103 000	74 000	74 000
Total Equity	84 000	74 000	73 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 000	30 000	30 000	30 000
Expenditure	46 000	28 000	30 000	28 000
Operating Profit	10 000	2 000	0	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	2 000	0	2 000
Tax	0	0	0	0
Net Income	10 000	1 000	0	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	25 000	25 000	25 000
Total Current Assets	97 000	78 000	49 000	49 000
Total Assets	122 000	103 000	74 000	74 000
Total Retained Equity	60 000	50 000	48 000	48 000
Total Equity	84 000	74 000	73 000	72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	37 000	29 000	1 000	1 000
Total Equity and Debt	122 000	103 000	74 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	56 000	30 000	30 000	30 000
Other Income	0	0	0	0
Revenue	56 000	30 000	30 000	30 000
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	46 000	28 000	30 000	28 000
Operating Profit	10 000	2 000	0	2 000
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	10 000	1 000	0	2 000

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	25 000	25 000	25 000	25 000
Total Fixed Assets	25 000	25 000	25 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	97 000	77 000	48 000	48 000
Total Current Assets	97 000	78 000	49 000	49 000
Total Assets	122 000	103 000	74 000	74 000
Total Equity	84 000	74 000	73 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	6 000	0	1 000
Dividends	0	0	0	0
Other Current Debt	37 000	22 000	1 000	0
Total Current Debt	37 000	29 000	1 000	1 000
Total Equity and Debt	122 000	103 000	74 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,9 %	1,35 %	0 %	2,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,86 %	6,67 %	0 %	6,67 %
Current Ratio	2,62	2,69	49	49
Quick Ratio	2,62	2,69	49	49
Equity Ratio	0,69	0,72	0,99	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %