OLYMPIC CREWING MEXICO AS

6090 FOSNAVÅG

Finances

Share Ownership

Return on Equity

7 123,33 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 619 000	34 742 000	28 074 000	0
Net Income	2 137 000	1 944 000	1 557 000	−58 000
Total Assets	5 819 000	6 183 000	5 664 000	173 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 619 000	34 742 000	28 074 000	0
Expenditure	35 890 000	32 252 000	26 074 000	77 000
Operating Profit	2 728 000	2 490 000	2 000 000	−77 000
Financial Income	17 000	4 000	1 000	2 000
Financial Costs	5 000	2 000	5 000	0
Financial Balance	12 000	2 000	−4 000	2 000
Earnings Before Tax	2 740 000	2 492 000	1 996 000	−75 000
Tax	603 000	548 000	439 000	−16 000
Net Income	2 137 000	1 944 000	1 557 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 819 000	6 183 000	5 664 000	173 000
Total Assets	5 819 000	6 183 000	5 664 000	173 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 789 000	6 153 000	5 634 000	143 000
Total Equity and Debt	5 819 000	6 183 000	5 664 000	173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 619 000	34 742 000	28 074 000	0
Other Income	0	0	0	0
Revenue	38 619 000	34 742 000	28 074 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	35 758 000	32 169 000	25 994 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	35 890 000	32 252 000	26 074 000	77 000
Operating Profit	2 728 000	2 490 000	2 000 000	−77 000
Financial Income	17 000	4 000	1 000	2 000
Financial Costs	5 000	2 000	5 000	0
Financial Balance	12 000	2 000	−4 000	2 000
Dividends	0	0	0	0
Net Income	2 137 000	1 944 000	1 557 000	−58 000

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	0	0	0	98 000
Total Current Assets	5 819 000	6 183 000	5 664 000	173 000
Total Assets	5 819 000	6 183 000	5 664 000	173 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	2 740 000	2 492 000	4 542 000	143 000
Total Long-Term Debt	0	0	0	0
Creditors	3 049 000	3 661 000	1 093 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	5 789 000	6 153 000	5 634 000	143 000
Total Equity and Debt	5 819 000	6 183 000	5 664 000	173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7 123,33 %	6 480 %	5 190 %	−193,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,06 %	7,17 %	7,12 %	-
Current Ratio	1,01	1	1,01	1,21
Quick Ratio	1,01	1	1,01	1,21
Equity Ratio	0,01	0	0,01	0,17
Gross Profit Margin	100 %	100 %	100 %	-