BY SOLBERG AS

0489 OSLO

Finances

Return on Equity

−48,53 %

Current Ratio

0,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	645 000	214 000	52 000	29 000
Net Income	−149 000	54 000	−1 000	−5 000
Total Assets	454 000	495 000	16 000	10 000
Total Equity	307 000	456 000	7 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	645 000	214 000	52 000	29 000
Expenditure	895 000	146 000	53 000	34 000
Operating Profit	−251 000	68 000	−1 000	−5 000
Financial Income	100 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	100 000	0	0	0
Earnings Before Tax	−150 000	68 000	−1 000	−5 000
Tax	−1 000	13 000	0	0
Net Income	−149 000	54 000	−1 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	430 000	450 000	0	0
Total Current Assets	24 000	45 000	16 000	10 000
Total Assets	454 000	495 000	16 000	10 000
Total Retained Equity	−118 000	31 000	−23 000	−22 000
Total Equity	307 000	456 000	7 000	8 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	147 000	37 000	9 000	2 000
Total Equity and Debt	454 000	495 000	16 000	10 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	645 000	214 000	52 000	29 000
Other Income	0	0	0	0
Revenue	645 000	214 000	52 000	29 000
Cost of Goods Sold	312 000	0	0	5 000
Salary Costs	397 000	108 000	42 000	16 000
Depreciation	20 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	895 000	146 000	53 000	34 000
Operating Profit	−251 000	68 000	−1 000	−5 000
Financial Income	100 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	100 000	0	0	0
Dividends	0	0	0	0
Net Income	−149 000	54 000	−1 000	−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	35 000	55 000	0	0
Total Tangible Assets	35 000	55 000	0	0
Total Fiancial Fixed Assets	395 000	395 000	0	0
Total Fixed Assets	430 000	450 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	6 000	16 000	4 000
Total Current Assets	24 000	45 000	16 000	10 000
Total Assets	454 000	495 000	16 000	10 000
Total Equity	307 000	456 000	7 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	37 000	0	0	0
Unpaid Taxes	26 000	14 000	5 000	2 000
Dividends	0	0	0	0
Other Current Debt	84 000	12 000	4 000	0
Total Current Debt	147 000	37 000	9 000	2 000
Total Equity and Debt	454 000	495 000	16 000	10 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,53 %	11,84 %	−14,29 %	−62,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−38,91 %	31,78 %	−1,92 %	−17,24 %
Current Ratio	0,16	1,22	1,78	5
Quick Ratio	0,16	1,22	1,78	5
Equity Ratio	0,68	0,92	0,44	0,8
Gross Profit Margin	51,63 %	100 %	100 %	82,76 %