EMPLOI AS

0575 OSLO

Finances

Share Ownership

Return on Equity

69,57 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 921 000	1 227 000	0	0
Net Income	439 000	151 000	−7 000	−8 000
Total Assets	2 132 000	1 566 000	90 000	90 000
Total Equity	631 000	193 000	42 000	49 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 921 000	1 227 000	0	0
Expenditure	2 480 000	1 047 000	7 000	8 000
Operating Profit	441 000	180 000	−7 000	−8 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	439 000	180 000	−7 000	−8 000
Tax	0	29 000	0	0
Net Income	439 000	151 000	−7 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 132 000	1 566 000	90 000	90 000
Total Assets	2 132 000	1 566 000	90 000	90 000
Total Retained Equity	541 000	103 000	−48 000	−41 000
Total Equity	631 000	193 000	42 000	49 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 501 000	1 374 000	48 000	41 000
Total Equity and Debt	2 132 000	1 566 000	90 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 921 000	1 227 000	0	0
Other Income	0	0	0	0
Revenue	2 921 000	1 227 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	2 188 000	828 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 480 000	1 047 000	7 000	8 000
Operating Profit	441 000	180 000	−7 000	−8 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	439 000	151 000	−7 000	−8 000

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	692 000	1 252 000	90 000	90 000
Total Current Assets	2 132 000	1 566 000	90 000	90 000
Total Assets	2 132 000	1 566 000	90 000	90 000
Total Equity	631 000	193 000	42 000	49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	50 000	195 000	0	0
Unpaid Taxes	415 000	86 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 036 000	1 063 000	48 000	41 000
Total Current Debt	1 501 000	1 374 000	48 000	41 000
Total Equity and Debt	2 132 000	1 566 000	90 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,57 %	78,24 %	−16,67 %	−16,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,1 %	14,67 %	-	-
Current Ratio	1,42	1,14	1,88	2,2
Quick Ratio	1,42	1,14	1,88	2,2
Equity Ratio	0,3	0,12	0,47	0,54
Gross Profit Margin	100 %	100 %	-	-