KLONDIKEBAND AS

0575 OSLO

Finances

Share Ownership

Return on Equity

102,08 %

Current Ratio

5,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	268 000	38 000	88 000	101 000
Net Income	98 000	−45 000	21 000	−61 000
Total Assets	116 000	11 000	56 000	29 000
Total Equity	96 000	−2 000	49 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	268 000	38 000	88 000	101 000
Expenditure	163 000	83 000	68 000	147 000
Operating Profit	105 000	−45 000	21 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	7 000
Financial Balance	0	0	0	−7 000
Earnings Before Tax	105 000	−45 000	21 000	−53 000
Tax	7 000	0	0	7 000
Net Income	98 000	−45 000	21 000	−61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	116 000	11 000	56 000	29 000
Total Assets	116 000	11 000	56 000	29 000
Total Retained Equity	66 000	−32 000	13 000	−8 000
Total Equity	96 000	−2 000	49 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	21 000	13 000	7 000	7 000
Total Equity and Debt	116 000	11 000	56 000	29 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	258 000	10 000	83 000	98 000
Other Income	10 000	29 000	5 000	4 000
Revenue	268 000	38 000	88 000	101 000
Cost of Goods Sold	97 000	52 000	59 000	131 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	163 000	83 000	68 000	147 000
Operating Profit	105 000	−45 000	21 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	7 000
Financial Balance	0	0	0	−7 000
Dividends	0	0	0	0
Net Income	98 000	−45 000	21 000	−61 000

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	116 000	11 000	35 000	29 000
Total Current Assets	116 000	11 000	56 000	29 000
Total Assets	116 000	11 000	56 000	29 000
Total Equity	96 000	−2 000	49 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	6 000	0	0
Total Current Debt	21 000	13 000	7 000	7 000
Total Equity and Debt	116 000	11 000	56 000	29 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,08 %	2 250 %	42,86 %	−277,27 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	39,18 %	−118,42 %	23,86 %	−45,54 %
Current Ratio	5,52	0,85	8	4,14
Quick Ratio	5,52	0,85	8	4,14
Equity Ratio	0,83	−0,18	0,88	0,76
Gross Profit Margin	63,81 %	−36,84 %	32,95 %	−29,7 %