DRAUPNE CONSULT AS

3681 NOTODDEN

Finances

Share Ownership

Return on Equity

−58,87 %

Current Ratio

0,19

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	300 000	164 000	20 000
Net Income	83 000	209 000	−181 000	−92 000
Total Assets	34 000	154 000	31 000	17 000
Total Equity	−141 000	−223 000	−432 000	−251 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	300 000	164 000	20 000
Expenditure	67 000	86 000	344 000	108 000
Operating Profit	83 000	213 000	−181 000	−88 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	0	4 000
Financial Balance	0	−4 000	0	−4 000
Earnings Before Tax	83 000	209 000	−181 000	−92 000
Tax	0	0	0	0
Net Income	83 000	209 000	−181 000	−92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	34 000	154 000	31 000	17 000
Total Assets	34 000	154 000	31 000	17 000
Total Retained Equity	−165 000	−248 000	−457 000	−276 000
Total Equity	−141 000	−223 000	−432 000	−251 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	175 000	377 000	463 000	268 000
Total Equity and Debt	34 000	154 000	31 000	17 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	300 000	164 000	20 000
Other Income	0	0	0	0
Revenue	150 000	300 000	164 000	20 000
Cost of Goods Sold	0	0	0	0
Salary Costs	45 000	68 000	316 000	66 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	67 000	86 000	344 000	108 000
Operating Profit	83 000	213 000	−181 000	−88 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	0	4 000
Financial Balance	0	−4 000	0	−4 000
Dividends	0	0	0	0
Net Income	83 000	209 000	−181 000	−92 000

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	30 000	150 000	4 000	9 000
Total Current Assets	34 000	154 000	31 000	17 000
Total Assets	34 000	154 000	31 000	17 000
Total Equity	−141 000	−223 000	−432 000	−251 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	3 000	4 000	8 000
Unpaid Taxes	38 000	71 000	50 000	1 000
Dividends	0	0	0	0
Other Current Debt	135 000	303 000	409 000	259 000
Total Current Debt	175 000	377 000	463 000	268 000
Total Equity and Debt	34 000	154 000	31 000	17 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−58,87 %	−93,72 %	41,9 %	36,65 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	55,33 %	71 %	−110,37 %	−440 %
Current Ratio	0,19	0,41	0,07	0,06
Quick Ratio	0,19	0,41	0,07	0,06
Equity Ratio	−4,15	−1,45	−13,94	−14,76
Gross Profit Margin	100 %	100 %	100 %	100 %