HOUSE OF NERDS HOLDING AS

0178 OSLO

Finances

Return on Equity

125,05 %

Current Ratio

0,36

Debt-to-Equity Ratio

−2,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	508 000	411 000	292 000	186 000
Net Income	−669 000	−363 000	−852 000	−2 718 000
Total Assets	1 135 000	1 511 000	795 000	574 000
Total Equity	−535 000	134 000	−672 000	−1 843 000

Income (NOK)	2022	2021	2020	2019
Revenue	508 000	411 000	292 000	186 000
Expenditure	1 171 000	774 000	1 142 000	2 896 000
Operating Profit	−662 000	−363 000	−850 000	−2 711 000
Financial Income	0	0	1 000	0
Financial Costs	7 000	0	2 000	7 000
Financial Balance	−7 000	0	−1 000	−7 000
Earnings Before Tax	−669 000	−363 000	−852 000	−2 718 000
Tax	0	0	0	0
Net Income	−669 000	−363 000	−852 000	−2 718 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 013 000	780 000	694 000	255 000
Total Current Assets	122 000	731 000	101 000	319 000
Total Assets	1 135 000	1 511 000	795 000	574 000
Total Retained Equity	−10 044 000	−9 375 000	−9 012 000	−8 160 000
Total Equity	−535 000	134 000	−672 000	−1 843 000
Total Long-Term Debt	1 335 000	1 335 000	1 235 000	1 850 000
Total Current Debt	335 000	42 000	232 000	567 000
Total Equity and Debt	1 135 000	1 511 000	795 000	574 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	508 000	411 000	292 000	186 000
Other Income	0	0	0	0
Revenue	508 000	411 000	292 000	186 000
Cost of Goods Sold	0	−5 000	−7 000	−37 000
Salary Costs	415 000	146 000	365 000	962 000
Depreciation	65 000	59 000	58 000	2 000
Impairment	0	0	0	0
Expenditure	1 171 000	774 000	1 142 000	2 896 000
Operating Profit	−662 000	−363 000	−850 000	−2 711 000
Financial Income	0	0	1 000	0
Financial Costs	7 000	0	2 000	7 000
Financial Balance	−7 000	0	−1 000	−7 000
Dividends	0	0	0	0
Net Income	−669 000	−363 000	−852 000	−2 718 000

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	121 000	185 000	223 000	66 000
Total Tangible Assets	121 000	185 000	223 000	66 000
Total Fiancial Fixed Assets	892 000	595 000	470 000	189 000
Total Fixed Assets	1 013 000	780 000	694 000	255 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	87 000	658 000	82 000	140 000
Total Current Assets	122 000	731 000	101 000	319 000
Total Assets	1 135 000	1 511 000	795 000	574 000
Total Equity	−535 000	134 000	−672 000	−1 843 000
Short-Term Group Debt	0	0	0	2 000
Total Long-Term Debt	1 335 000	1 335 000	1 235 000	1 850 000
Creditors	46 000	17 000	15 000	116 000
Unpaid Taxes	22 000	11 000	60 000	49 000
Dividends	0	0	0	0
Other Current Debt	266 000	14 000	157 000	400 000
Total Current Debt	335 000	42 000	232 000	567 000
Total Equity and Debt	1 135 000	1 511 000	795 000	574 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,05 %	−270,9 %	126,79 %	147,48 %
Debt-to-Equity Ratio	−2,5	9,96	−1,84	−1
Operating Profit Margin	−130,31 %	−88,32 %	−291,1 %	−1 457,53 %
Current Ratio	0,36	17,4	0,44	0,56
Quick Ratio	0,36	17,4	0,44	0,56
Equity Ratio	−0,47	0,09	−0,85	−3,21
Gross Profit Margin	100 %	101,22 %	102,4 %	119,89 %