VESTMARK RESEARCH CONSULTING AS

1068 OSLO

Finances

Return on Equity

−20,31 %

Current Ratio

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	0	469 000	175 000
Net Income	−26 000	−200 000	182 000	2 000
Total Assets	179 000	203 000	611 000	201 000
Total Equity	128 000	157 000	378 000	196 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 000	0	469 000	175 000
Expenditure	35 000	200 000	255 000	185 000
Operating Profit	−26 000	−200 000	214 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−26 000	−200 000	214 000	−11 000
Tax	0	0	32 000	0
Net Income	−26 000	−200 000	182 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	179 000	190 000	0	23 000
Total Current Assets	0	13 000	611 000	178 000
Total Assets	179 000	203 000	611 000	201 000
Total Retained Equity	98 000	127 000	354 000	172 000
Total Equity	128 000	157 000	378 000	196 000
Total Long-Term Debt	6 000	0	0	0
Total Current Debt	44 000	46 000	233 000	4 000
Total Equity and Debt	179 000	203 000	611 000	201 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	469 000	175 000
Other Income	9 000	0	0	0
Revenue	9 000	0	469 000	175 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	127 000	149 000	64 000
Depreciation	11 000	10 000	0	3 000
Impairment	0	0	8 000	0
Expenditure	35 000	200 000	255 000	185 000
Operating Profit	−26 000	−200 000	214 000	−11 000
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	−26 000	−200 000	182 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	13 000	24 000	0	0
Fixtures	0	0	0	8 000
Total Tangible Assets	13 000	24 000	0	8 000
Total Fiancial Fixed Assets	166 000	166 000	0	0
Total Fixed Assets	179 000	190 000	0	23 000
Stock	0	0	0	0
Total Investments	0	0	166 000	166 000
Cash, Bank	0	4 000	7 000	12 000
Total Current Assets	0	13 000	611 000	178 000
Total Assets	179 000	203 000	611 000	201 000
Total Equity	128 000	157 000	378 000	196 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	0	0	0
Creditors	44 000	49 000	50 000	0
Unpaid Taxes	0	−3 000	106 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	0	45 000	1 000
Total Current Debt	44 000	46 000	233 000	4 000
Total Equity and Debt	179 000	203 000	611 000	201 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,31 %	−127,39 %	48,15 %	1,02 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	−288,89 %	-	45,63 %	−6,29 %
Current Ratio	0	0,28	2,62	44,5
Quick Ratio	0	0,28	2,62	44,5
Equity Ratio	0,72	0,77	0,62	0,98
Gross Profit Margin	100 %	-	100 %	100 %