SILVER EAGLE AS

0487 OSLO

Finances

Return on Equity

166,61 %

Current Ratio

5,63

Debt-to-Equity Ratio

−1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	673 000	1 062 000	120 000
Net Income	−2 076 000	766 000	−147 000	−252 000
Total Assets	986 000	1 868 000	1 328 000	1 728 000
Total Equity	−1 246 000	829 000	64 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	673 000	1 062 000	120 000
Expenditure	45 000	395 000	1 136 000	306 000
Operating Profit	−45 000	279 000	−74 000	−187 000
Financial Income	275 000	698 000	0	0
Financial Costs	2 254 000	158 000	99 000	143 000
Financial Balance	−1 979 000	540 000	−99 000	−143 000
Earnings Before Tax	−2 025 000	818 000	−173 000	−329 000
Tax	51 000	53 000	−26 000	−78 000
Net Income	−2 076 000	766 000	−147 000	−252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	51 000	103 000	78 000
Total Current Assets	986 000	1 817 000	1 225 000	1 651 000
Total Assets	986 000	1 868 000	1 328 000	1 728 000
Total Retained Equity	−1 746 000	329 000	−436 000	−289 000
Total Equity	−1 246 000	829 000	64 000	211 000
Total Long-Term Debt	2 057 000	707 000	907 000	1 475 000
Total Current Debt	175 000	332 000	358 000	43 000
Total Equity and Debt	986 000	1 868 000	1 328 000	1 728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	673 000	1 062 000	120 000
Other Income	0	0	0	0
Revenue	0	673 000	1 062 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	12 000	605 000	984 000	206 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	45 000	395 000	1 136 000	306 000
Operating Profit	−45 000	279 000	−74 000	−187 000
Financial Income	275 000	698 000	0	0
Financial Costs	2 254 000	158 000	99 000	143 000
Financial Balance	−1 979 000	540 000	−99 000	−143 000
Dividends	0	0	0	0
Net Income	−2 076 000	766 000	−147 000	−252 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	51 000	103 000	78 000
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	51 000	103 000	78 000
Stock	0	0	0	0
Total Investments	688 000	1 398 000	547 000	231 000
Cash, Bank	157 000	226 000	677 000	1 140 000
Total Current Assets	986 000	1 817 000	1 225 000	1 651 000
Total Assets	986 000	1 868 000	1 328 000	1 728 000
Total Equity	−1 246 000	829 000	64 000	211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 057 000	707 000	907 000	1 475 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	157 000	308 000	32 000
Dividends	0	0	0	0
Other Current Debt	175 000	175 000	49 000	10 000
Total Current Debt	175 000	332 000	358 000	43 000
Total Equity and Debt	986 000	1 868 000	1 328 000	1 728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	166,61 %	92,4 %	−229,69 %	−119,43 %
Debt-to-Equity Ratio	−1,65	0,85	14,17	6,99
Operating Profit Margin	-	41,46 %	−6,97 %	−155,83 %
Current Ratio	5,63	5,47	3,42	38,4
Quick Ratio	5,63	5,47	3,42	38,4
Equity Ratio	−1,26	0,44	0,05	0,12
Gross Profit Margin	-	100 %	100 %	100 %