DYNASMITH AS

0369 OSLO

Finances

Share Ownership

Return on Equity

−18,41 %

Current Ratio

247,33

Debt-to-Equity Ratio

14,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−274 000	1 317 000	374 000	1 081 000
Total Assets	23 441 000	21 263 000	12 786 000	11 472 000
Total Equity	1 488 000	1 762 000	445 000	71 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	43 000	26 000	28 000	21 000
Operating Profit	−43 000	−26 000	−28 000	−21 000
Financial Income	415 000	1 696 000	690 000	248 000
Financial Costs	646 000	354 000	288 000	−854 000
Financial Balance	−231 000	1 342 000	402 000	1 102 000
Earnings Before Tax	−274 000	1 317 000	374 000	1 081 000
Tax	0	0	0	0
Net Income	−274 000	1 317 000	374 000	1 081 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 699 000	20 841 000	12 545 000	11 294 000
Total Current Assets	742 000	421 000	241 000	178 000
Total Assets	23 441 000	21 263 000	12 786 000	11 472 000
Total Retained Equity	1 394 000	1 667 000	351 000	−23 000
Total Equity	1 488 000	1 762 000	445 000	71 000
Total Long-Term Debt	21 950 000	19 499 000	12 337 000	11 399 000
Total Current Debt	3 000	2 000	4 000	1 000
Total Equity and Debt	23 441 000	21 263 000	12 786 000	11 472 000

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	43 000	26 000	28 000	21 000
Operating Profit	−43 000	−26 000	−28 000	−21 000
Financial Income	415 000	1 696 000	690 000	248 000
Financial Costs	646 000	354 000	288 000	−854 000
Financial Balance	−231 000	1 342 000	402 000	1 102 000
Dividends	0	0	0	0
Net Income	−274 000	1 317 000	374 000	1 081 000

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	22 699 000	20 841 000	12 545 000	11 294 000
Total Fixed Assets	22 699 000	20 841 000	12 545 000	11 294 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	742 000	421 000	241 000	178 000
Total Current Assets	742 000	421 000	241 000	178 000
Total Assets	23 441 000	21 263 000	12 786 000	11 472 000
Total Equity	1 488 000	1 762 000	445 000	71 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 950 000	19 499 000	12 337 000	11 399 000
Creditors	3 000	2 000	4 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000	2 000	4 000	1 000
Total Equity and Debt	23 441 000	21 263 000	12 786 000	11 472 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,41 %	74,74 %	84,04 %	1 522,54 %
Debt-to-Equity Ratio	14,75	11,07	27,72	160,55
Operating Profit Margin	-	-	-	-
Current Ratio	247,33	210,5	60,25	178
Quick Ratio	247,33	210,5	60,25	178
Equity Ratio	0,06	0,08	0,03	0,01
Gross Profit Margin	-	-	-	-