ORBIT ORIGO AS

2080 EIDSVOLL

Finances

Return on Equity

9,09 %

Current Ratio

5,73

Debt-to-Equity Ratio

8,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	130 000	90 000	1 424 000	121 000
Net Income	31 000	−16 000	878 000	−52 000
Total Assets	3 267 000	3 308 000	3 331 000	5 495 000
Total Equity	341 000	743 000	757 000	−120 000

Income (NOK)	2022	2021	2020	2019
Revenue	130 000	90 000	1 424 000	121 000
Expenditure	126 000	111 000	361 000	174 000
Operating Profit	4 000	−21 000	1 063 000	−53 000
Financial Income	26 000	2 000	4 000	2 000
Financial Costs	2 000	2 000	0	0
Financial Balance	24 000	0	4 000	2 000
Earnings Before Tax	29 000	−21 000	1 067 000	−52 000
Tax	−2 000	−5 000	189 000	0
Net Income	31 000	−16 000	878 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 055 000	3 055 000	3 055 000	5 258 000
Total Current Assets	212 000	253 000	276 000	237 000
Total Assets	3 267 000	3 308 000	3 331 000	5 495 000
Total Retained Equity	291 000	430 000	445 000	−433 000
Total Equity	341 000	743 000	757 000	−120 000
Total Long-Term Debt	2 888 000	2 628 000	2 572 000	5 665 000
Total Current Debt	37 000	−63 000	2 000	−49 000
Total Equity and Debt	3 267 000	3 308 000	3 331 000	5 495 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	130 000	90 000	1 424 000	121 000
Revenue	130 000	90 000	1 424 000	121 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	126 000	111 000	361 000	174 000
Operating Profit	4 000	−21 000	1 063 000	−53 000
Financial Income	26 000	2 000	4 000	2 000
Financial Costs	2 000	2 000	0	0
Financial Balance	24 000	0	4 000	2 000
Dividends	0	0	0	0
Net Income	31 000	−16 000	878 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 025 000	3 025 000	3 025 000	5 228 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 025 000	3 025 000	3 025 000	5 228 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	3 055 000	3 055 000	3 055 000	5 258 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	202 000	147 000	93 000	98 000
Total Current Assets	212 000	253 000	276 000	237 000
Total Assets	3 267 000	3 308 000	3 331 000	5 495 000
Total Equity	341 000	743 000	757 000	−120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 888 000	2 628 000	2 572 000	5 665 000
Creditors	0	−13 000	−14 000	−17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	37 000	−32 000	−32 000	−32 000
Total Current Debt	37 000	−63 000	2 000	−49 000
Total Equity and Debt	3 267 000	3 308 000	3 331 000	5 495 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,09 %	−2,15 %	115,98 %	43,33 %
Debt-to-Equity Ratio	8,47	3,54	3,4	−47,21
Operating Profit Margin	3,08 %	−23,33 %	74,65 %	−43,8 %
Current Ratio	5,73	−4,02	138	−4,84
Quick Ratio	5,73	−4,02	138	−4,84
Equity Ratio	0,1	0,22	0,23	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %