BIRDVIEW AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

−49,78 %

Current Ratio

1,26

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	111 000	1 383 000	1 346 000	60 000
Net Income	−4 864 000	−2 451 000	−2 984 000	−2 175 000
Total Assets	14 120 000	14 692 000	10 597 000	4 233 000
Total Equity	9 771 000	11 634 000	9 580 000	3 753 000

Income (NOK)	2022	2021	2020	2019
Revenue	111 000	1 383 000	1 346 000	60 000
Expenditure	4 944 000	3 780 000	4 325 000	2 231 000
Operating Profit	−4 833 000	−2 398 000	−2 979 000	−2 170 000
Financial Income	28 000	8 000	8 000	1 000
Financial Costs	60 000	61 000	13 000	6 000
Financial Balance	−32 000	−53 000	−5 000	−5 000
Earnings Before Tax	−4 864 000	−2 451 000	−2 984 000	−2 175 000
Tax	0	0	0	0
Net Income	−4 864 000	−2 451 000	−2 984 000	−2 175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 753 000	8 213 000	1 026 000	358 000
Total Current Assets	1 367 000	6 479 000	9 571 000	3 875 000
Total Assets	14 120 000	14 692 000	10 597 000	4 233 000
Total Retained Equity	−7 315 000	−2 451 000	0	−3 918 000
Total Equity	9 771 000	11 634 000	9 580 000	3 753 000
Total Long-Term Debt	3 268 000	1 721 000	266 000	159 000
Total Current Debt	1 081 000	1 337 000	751 000	322 000
Total Equity and Debt	14 120 000	14 692 000	10 597 000	4 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	0	52 000	60 000
Other Income	102 000	1 383 000	1 294 000	0
Revenue	111 000	1 383 000	1 346 000	60 000
Cost of Goods Sold	14 000	9 000	98 000	275 000
Salary Costs	2 852 000	376 000	2 456 000	769 000
Depreciation	51 000	1 528 000	236 000	6 000
Impairment	0	0	0	0
Expenditure	4 944 000	3 780 000	4 325 000	2 231 000
Operating Profit	−4 833 000	−2 398 000	−2 979 000	−2 170 000
Financial Income	28 000	8 000	8 000	1 000
Financial Costs	60 000	61 000	13 000	6 000
Financial Balance	−32 000	−53 000	−5 000	−5 000
Dividends	0	0	0	0
Net Income	−4 864 000	−2 451 000	−2 984 000	−2 175 000

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	11 357 000	0	0	0
Fixtures	210 000	7 914 000	727 000	358 000
Total Tangible Assets	11 568 000	7 914 000	727 000	358 000
Total Fiancial Fixed Assets	1 185 000	299 000	299 000	0
Total Fixed Assets	12 753 000	8 213 000	1 026 000	358 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 149 000	4 167 000	8 047 000	3 253 000
Total Current Assets	1 367 000	6 479 000	9 571 000	3 875 000
Total Assets	14 120 000	14 692 000	10 597 000	4 233 000
Total Equity	9 771 000	11 634 000	9 580 000	3 753 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 268 000	1 721 000	266 000	159 000
Creditors	176 000	436 000	38 000	61 000
Unpaid Taxes	163 000	321 000	386 000	86 000
Dividends	0	0	0	0
Other Current Debt	242 000	580 000	326 000	175 000
Total Current Debt	1 081 000	1 337 000	751 000	322 000
Total Equity and Debt	14 120 000	14 692 000	10 597 000	4 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,78 %	−21,07 %	−31,15 %	−57,95 %
Debt-to-Equity Ratio	0,33	0,15	0,03	0,04
Operating Profit Margin	−4 354,05 %	−173,39 %	−221,32 %	−3 616,67 %
Current Ratio	1,26	4,85	12,74	12,03
Quick Ratio	1,26	4,85	12,74	12,03
Equity Ratio	0,69	0,79	0,9	0,89
Gross Profit Margin	87,39 %	99,35 %	92,72 %	−358,33 %