BARNWOOD AS

5913 EIKANGERVÅG

Finances

Share Ownership

Return on Equity

0,61 %

Current Ratio

0,06

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	0	18 000	22 000
Net Income	−1 000	−24 000	−27 000	−15 000
Total Assets	52 000	50 000	71 000	74 000
Total Equity	−165 000	−164 000	−140 000	−113 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	0	18 000	22 000
Expenditure	26 000	24 000	44 000	38 000
Operating Profit	−1 000	−24 000	−27 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−1 000	−24 000	−27 000	−15 000
Tax	0	0	0	0
Net Income	−1 000	−24 000	−27 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	51 000	62 000	73 000
Total Current Assets	12 000	0	9 000	1 000
Total Assets	52 000	50 000	71 000	74 000
Total Retained Equity	−195 000	−194 000	−170 000	−143 000
Total Equity	−165 000	−164 000	−140 000	−113 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	217 000	215 000	211 000	187 000
Total Equity and Debt	52 000	50 000	71 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	0	18 000	22 000
Other Income	0	0	0	0
Revenue	25 000	0	18 000	22 000
Cost of Goods Sold	9 000	8 000	18 000	10 000
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	26 000	24 000	44 000	38 000
Operating Profit	−1 000	−24 000	−27 000	−15 000
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	−1 000	−24 000	−27 000	−15 000

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	39 000	51 000	62 000	73 000
Fixtures	0	0	0	0
Total Tangible Assets	39 000	51 000	62 000	73 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	51 000	62 000	73 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	0	9 000	1 000
Total Current Assets	12 000	0	9 000	1 000
Total Assets	52 000	50 000	71 000	74 000
Total Equity	−165 000	−164 000	−140 000	−113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	49 000	49 000	49 000	48 000
Dividends	0	0	0	0
Other Current Debt	166 000	166 000	166 000	166 000
Total Current Debt	217 000	215 000	211 000	187 000
Total Equity and Debt	52 000	50 000	71 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,61 %	14,63 %	19,29 %	13,27 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−4 %	-	−150 %	−68,18 %
Current Ratio	0,06	0	0,04	0,01
Quick Ratio	0,06	0	0,04	0,01
Equity Ratio	−3,17	−3,28	−1,97	−1,53
Gross Profit Margin	64 %	-	0 %	54,55 %