NO13 CONTEMPORARY AS

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

77,13 %

Current Ratio

0,23

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 000	73 000	0	4 000
Net Income	−145 000	−26 000	−8 000	−6 000
Total Assets	56 000	100 000	27 000	12 000
Total Equity	−188 000	−43 000	−16 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 000	73 000	0	4 000
Expenditure	155 000	100 000	8 000	10 000
Operating Profit	−145 000	−26 000	−8 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−145 000	−26 000	−8 000	−6 000
Tax	0	0	0	0
Net Income	−145 000	−26 000	−8 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	56 000	100 000	27 000	12 000
Total Assets	56 000	100 000	27 000	12 000
Total Retained Equity	−218 000	−73 000	−46 000	−38 000
Total Equity	−188 000	−43 000	−16 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	244 000	143 000	43 000	21 000
Total Equity and Debt	56 000	100 000	27 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	13 000	0	4 000
Other Income	0	60 000	0	0
Revenue	10 000	73 000	0	4 000
Cost of Goods Sold	7 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	155 000	100 000	8 000	10 000
Operating Profit	−145 000	−26 000	−8 000	−6 000
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	−145 000	−26 000	−8 000	−6 000

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	25 000	25 000	25 000	3 000
Total Investments	0	0	0	0
Cash, Bank	30 000	75 000	1 000	9 000
Total Current Assets	56 000	100 000	27 000	12 000
Total Assets	56 000	100 000	27 000	12 000
Total Equity	−188 000	−43 000	−16 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	243 000	143 000	43 000	21 000
Total Current Debt	244 000	143 000	43 000	21 000
Total Equity and Debt	56 000	100 000	27 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,13 %	60,47 %	50 %	75 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−1 450 %	−35,62 %	-	−150 %
Current Ratio	0,23	0,7	0,63	0,57
Quick Ratio	0,26	0,85	1,5	0,67
Equity Ratio	−3,36	−0,43	−0,59	−0,67
Gross Profit Margin	30 %	100 %	-	100 %