MOARE AS

0980 OSLO

Finances

Share Ownership

Return on Equity

141,86 %

Current Ratio

Debt-to-Equity Ratio

−4,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 000	55 000	175 000	48 000
Net Income	−61 000	−20 000	3 000	4 000
Total Assets	132 000	203 000	270 000	159 000
Total Equity	−43 000	18 000	38 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 000	55 000	175 000	48 000
Expenditure	120 000	75 000	172 000	45 000
Operating Profit	−61 000	−20 000	3 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−61 000	−20 000	3 000	4 000
Tax	0	0	0	0
Net Income	−61 000	−20 000	3 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	23 000	33 000	6 000
Total Current Assets	116 000	180 000	238 000	153 000
Total Assets	132 000	203 000	270 000	159 000
Total Retained Equity	−73 000	−12 000	8 000	5 000
Total Equity	−43 000	18 000	38 000	35 000
Total Long-Term Debt	173 000	0	0	0
Total Current Debt	2 000	185 000	232 000	124 000
Total Equity and Debt	132 000	203 000	270 000	159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 000	55 000	175 000	48 000
Other Income	0	0	0	0
Revenue	59 000	55 000	175 000	48 000
Cost of Goods Sold	0	0	76 000	9 000
Salary Costs	0	−26 000	0	−51 000
Depreciation	7 000	10 000	8 000	3 000
Impairment	0	0	0	0
Expenditure	120 000	75 000	172 000	45 000
Operating Profit	−61 000	−20 000	3 000	4 000
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	−61 000	−20 000	3 000	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	16 000	23 000	33 000	6 000
Total Tangible Assets	16 000	23 000	33 000	6 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	23 000	33 000	6 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	58 000	44 000	42 000
Total Current Assets	116 000	180 000	238 000	153 000
Total Assets	132 000	203 000	270 000	159 000
Total Equity	−43 000	18 000	38 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	173 000	0	0	0
Creditors	2 000	0	3 000	7 000
Unpaid Taxes	0	0	3 000	0
Dividends	0	0	0	0
Other Current Debt	0	185 000	226 000	117 000
Total Current Debt	2 000	185 000	232 000	124 000
Total Equity and Debt	132 000	203 000	270 000	159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	141,86 %	−111,11 %	7,89 %	11,43 %
Debt-to-Equity Ratio	−4,02	0	0	0
Operating Profit Margin	−103,39 %	−36,36 %	1,71 %	8,33 %
Current Ratio	58	0,97	1,03	1,23
Quick Ratio	58	0,97	1,03	1,23
Equity Ratio	−0,33	0,09	0,14	0,22
Gross Profit Margin	100 %	100 %	56,57 %	81,25 %