MY VISIT IN OSLO AS

0171 OSLO

Finances

Share Ownership

Return on Equity

1 286,67 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 271 000	44 000	90 000	946 000
Net Income	386 000	−15 000	−55 000	−42 000
Total Assets	230 000	8 000	15 000	77 000
Total Equity	30 000	0	0	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 271 000	44 000	90 000	946 000
Expenditure	885 000	58 000	145 000	988 000
Operating Profit	386 000	−15 000	−55 000	−43 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	386 000	−15 000	−55 000	−42 000
Tax	0	0	0	0
Net Income	386 000	−15 000	−55 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	230 000	8 000	15 000	77 000
Total Assets	230 000	8 000	15 000	77 000
Total Retained Equity	0	−30 000	−30 000	−12 000
Total Equity	30 000	0	0	18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	200 000	8 000	15 000	60 000
Total Equity and Debt	230 000	8 000	15 000	77 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 271 000	44 000	90 000	946 000
Revenue	1 271 000	44 000	90 000	946 000
Cost of Goods Sold	0	0	0	0
Salary Costs	327 000	22 000	98 000	642 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	885 000	58 000	145 000	988 000
Operating Profit	386 000	−15 000	−55 000	−43 000
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	386 000	−15 000	−55 000	−42 000

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	230 000	8 000	15 000	53 000
Total Current Assets	230 000	8 000	15 000	77 000
Total Assets	230 000	8 000	15 000	77 000
Total Equity	30 000	0	0	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	162 000	8 000	15 000	56 000
Dividends	0	0	0	0
Other Current Debt	37 000	0	0	3 000
Total Current Debt	200 000	8 000	15 000	60 000
Total Equity and Debt	230 000	8 000	15 000	77 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 286,67 %	-	-	−233,33 %
Debt-to-Equity Ratio	0	-	-	0
Operating Profit Margin	30,37 %	−34,09 %	−61,11 %	−4,55 %
Current Ratio	1,15	1	1	1,28
Quick Ratio	1,15	1	1	1,28
Equity Ratio	0,13	0	0	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %