NORWAY AS A SERVICE AS

0279 OSLO

Finances

Share Ownership

Return on Equity

74,24 %

Current Ratio

0,25

Debt-to-Equity Ratio

−38,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−510 000	−50 000	−51 000	−47 000
Total Assets	25 883 000	101 000	89 000	77 000
Total Equity	−687 000	−177 000	−127 000	−76 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	163 000	53 000	56 000	53 000
Operating Profit	−163 000	−53 000	−56 000	−53 000
Financial Income	0	0	0	0
Financial Costs	490 000	11 000	10 000	8 000
Financial Balance	−490 000	−11 000	−10 000	−8 000
Earnings Before Tax	−653 000	−64 000	−66 000	−60 000
Tax	−144 000	−14 000	−14 000	−13 000
Net Income	−510 000	−50 000	−51 000	−47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 860 000	91 000	77 000	63 000
Total Current Assets	23 000	10 000	11 000	14 000
Total Assets	25 883 000	101 000	89 000	77 000
Total Retained Equity	−828 000	−319 000	−269 000	−218 000
Total Equity	−687 000	−177 000	−127 000	−76 000
Total Long-Term Debt	26 477 000	266 000	206 000	153 000
Total Current Debt	93 000	12 000	10 000	1 000
Total Equity and Debt	25 883 000	101 000	89 000	77 000

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	0	0	0	0
Impairment	0	0	0	0
Expenditure	163 000	53 000	56 000	53 000
Operating Profit	−163 000	−53 000	−56 000	−53 000
Financial Income	0	0	0	0
Financial Costs	490 000	11 000	10 000	8 000
Financial Balance	−490 000	−11 000	−10 000	−8 000
Dividends	0	0	0	0
Net Income	−510 000	−50 000	−51 000	−47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	235 000	91 000	77 000	63 000
Real Eastate	25 625 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 625 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 860 000	91 000	77 000	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	7 000	8 000	12 000
Total Current Assets	23 000	10 000	11 000	14 000
Total Assets	25 883 000	101 000	89 000	77 000
Total Equity	−687 000	−177 000	−127 000	−76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 477 000	266 000	206 000	153 000
Creditors	93 000	12 000	10 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	93 000	12 000	10 000	1 000
Total Equity and Debt	25 883 000	101 000	89 000	77 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,24 %	28,25 %	40,16 %	61,84 %
Debt-to-Equity Ratio	−38,54	−1,5	−1,62	−2,01
Operating Profit Margin	-	-	-	-
Current Ratio	0,25	0,83	1,1	14
Quick Ratio	0,25	0,83	1,1	14
Equity Ratio	−0,03	−1,75	−1,43	−0,99
Gross Profit Margin	-	-	-	-