SKYWARD ZENITH AS

0193 OSLO

Finances

Share Ownership

Return on Equity

28,57 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−30 000	−17 000	−40 000	−19 000
Total Assets	74 000	26 000	37 000	34 000
Total Equity	−105 000	−75 000	−58 000	−18 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	36 000	17 000	40 000	18 000
Operating Profit	−36 000	−17 000	−40 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−36 000	−17 000	−40 000	−19 000
Tax	−5 000	0	0	0
Net Income	−30 000	−17 000	−40 000	−19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	26 000	37 000	29 000
Total Current Assets	0	0	0	5 000
Total Assets	74 000	26 000	37 000	34 000
Total Retained Equity	−135 000	−105 000	−88 000	−48 000
Total Equity	−105 000	−75 000	−58 000	−18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	180 000	101 000	95 000	52 000
Total Equity and Debt	74 000	26 000	37 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	30 000	11 000	16 000	12 000
Impairment	0	0	0	0
Expenditure	36 000	17 000	40 000	18 000
Operating Profit	−36 000	−17 000	−40 000	−19 000
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	−30 000	−17 000	−40 000	−19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	26 000	37 000	29 000
Total Tangible Assets	69 000	26 000	37 000	29 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	74 000	26 000	37 000	29 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	5 000
Total Current Assets	0	0	0	5 000
Total Assets	74 000	26 000	37 000	34 000
Total Equity	−105 000	−75 000	−58 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	180 000	101 000	95 000	52 000
Total Current Debt	180 000	101 000	95 000	52 000
Total Equity and Debt	74 000	26 000	37 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,57 %	22,67 %	68,97 %	105,56 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0	0	0	0,1
Quick Ratio	0	0	0	0,1
Equity Ratio	−1,42	−2,88	−1,57	−0,53
Gross Profit Margin	-	-	-	-