NORSK INTERNETT AFFILIATE AS

4612 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−12,78 %

Current Ratio

0,96

Debt-to-Equity Ratio

−0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	957 000	2 976 000	5 935 000	2 797 000
Net Income	−29 000	242 000	−122 000	−23 000
Total Assets	646 000	722 000	1 464 000	1 189 000
Total Equity	227 000	255 000	36 000	158 000

Income (NOK)	2022	2021	2020	2019
Revenue	957 000	2 976 000	5 935 000	2 797 000
Expenditure	1 053 000	2 662 000	6 062 000	2 817 000
Operating Profit	−97 000	314 000	−127 000	−20 000
Financial Income	1 000	2 000	19 000	2 000
Financial Costs	1 000	6 000	37 000	5 000
Financial Balance	0	−4 000	−18 000	−3 000
Earnings Before Tax	−97 000	310 000	−145 000	−23 000
Tax	−68 000	68 000	−23 000	0
Net Income	−29 000	242 000	−122 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	231 000	231 000	471 000	60 000
Total Current Assets	415 000	491 000	993 000	1 129 000
Total Assets	646 000	722 000	1 464 000	1 189 000
Total Retained Equity	199 000	228 000	9 000	131 000
Total Equity	227 000	255 000	36 000	158 000
Total Long-Term Debt	−20 000	−20 000	−20 000	49 000
Total Current Debt	431 000	487 000	1 447 000	981 000
Total Equity and Debt	638 000	722 000	1 464 000	1 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	957 000	2 976 000	5 399 000	2 797 000
Other Income	0	0	537 000	0
Revenue	957 000	2 976 000	5 935 000	2 797 000
Cost of Goods Sold	348 000	788 000	1 781 000	1 072 000
Salary Costs	0	0	0	146 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 053 000	2 662 000	6 062 000	2 817 000
Operating Profit	−97 000	314 000	−127 000	−20 000
Financial Income	1 000	2 000	19 000	2 000
Financial Costs	1 000	6 000	37 000	5 000
Financial Balance	0	−4 000	−18 000	−3 000
Dividends	0	0	0	0
Net Income	−29 000	242 000	−122 000	−23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	60 000	299 000	60 000
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	171 000	171 000	171 000	0
Total Fixed Assets	231 000	231 000	471 000	60 000
Stock	0	274 000	698 000	1 089 000
Total Investments	0	0	0	0
Cash, Bank	0	0	204 000	36 000
Total Current Assets	415 000	491 000	993 000	1 129 000
Total Assets	646 000	722 000	1 464 000	1 189 000
Total Equity	227 000	255 000	36 000	158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−20 000	−20 000	−20 000	49 000
Creditors	284 000	213 000	701 000	613 000
Unpaid Taxes	5 000	5 000	223 000	205 000
Dividends	0	0	0	0
Other Current Debt	263 000	300 000	304 000	147 000
Total Current Debt	431 000	487 000	1 447 000	981 000
Total Equity and Debt	638 000	722 000	1 464 000	1 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,78 %	94,9 %	−338,89 %	−14,56 %
Debt-to-Equity Ratio	−0,09	−0,08	−0,56	0,31
Operating Profit Margin	−10,14 %	10,55 %	−2,14 %	−0,72 %
Current Ratio	0,96	1,01	0,69	1,15
Quick Ratio	0,96	2,31	1,33	−10,45
Equity Ratio	0,35	0,35	0,02	0,13
Gross Profit Margin	63,64 %	73,52 %	69,99 %	61,67 %