COEXIST AS

1443 DRØBAK

Finances

Return on Equity

57,14 %

Current Ratio

N/A

Debt-to-Equity Ratio

−11,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−20 000	−15 000	−19 000	−5 000
Total Assets	357 000	427 000	230 000	149 000
Total Equity	−35 000	−16 000	0	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	20 000	15 000	19 000	5 000
Operating Profit	−20 000	−15 000	−19 000	−5 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−20 000	−15 000	−19 000	−5 000
Tax	0	0	0	0
Net Income	−20 000	−15 000	−19 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	333 000	345 000	130 000	130 000
Total Current Assets	24 000	82 000	100 000	19 000
Total Assets	357 000	427 000	230 000	149 000
Total Retained Equity	−60 000	−40 000	−25 000	−6 000
Total Equity	−35 000	−16 000	0	19 000
Total Long-Term Debt	392 000	440 000	230 000	130 000
Total Current Debt	0	2 000	0	0
Total Equity and Debt	357 000	427 000	230 000	149 000

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	20 000	15 000	19 000	5 000
Operating Profit	−20 000	−15 000	−19 000	−5 000
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	−20 000	−15 000	−19 000	−5 000

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	333 000	345 000	130 000	130 000
Total Fixed Assets	333 000	345 000	130 000	130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	32 000	50 000	19 000
Total Current Assets	24 000	82 000	100 000	19 000
Total Assets	357 000	427 000	230 000	149 000
Total Equity	−35 000	−16 000	0	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	392 000	440 000	230 000	130 000
Creditors	0	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	2 000	0	0
Total Equity and Debt	357 000	427 000	230 000	149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,14 %	93,75 %	-	−26,32 %
Debt-to-Equity Ratio	−11,2	−27,5	-	6,84
Operating Profit Margin	-	-	-	-
Current Ratio	-	41	-	-
Quick Ratio	-	41	-	-
Equity Ratio	−0,1	−0,04	0	0,13
Gross Profit Margin	-	-	-	-