X-TR AS

3043 DRAMMEN

Finances

Share Ownership

Return on Equity

−21,38 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	63 000	56 000	0	0
Net Income	−31 000	29 000	−73 000	−14 000
Total Assets	193 000	194 000	71 000	71 000
Total Equity	145 000	177 000	−63 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	63 000	56 000	0	0
Expenditure	94 000	27 000	73 000	13 000
Operating Profit	−31 000	29 000	−73 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−31 000	29 000	−73 000	−14 000
Tax	0	0	0	0
Net Income	−31 000	29 000	−73 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	140 000	174 000	0	0
Total Current Assets	54 000	20 000	71 000	71 000
Total Assets	193 000	194 000	71 000	71 000
Total Retained Equity	0	0	−93 000	−20 000
Total Equity	145 000	177 000	−63 000	10 000
Total Long-Term Debt	48 000	0	60 000	61 000
Total Current Debt	0	17 000	73 000	0
Total Equity and Debt	193 000	194 000	71 000	71 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	63 000	56 000	0	0
Revenue	63 000	56 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 000	9 000	0	0
Impairment	0	0	0	0
Expenditure	94 000	27 000	73 000	13 000
Operating Profit	−31 000	29 000	−73 000	−13 000
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	−31 000	29 000	−73 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	140 000	174 000	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	140 000	174 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	20 000	71 000	71 000
Total Current Assets	54 000	20 000	71 000	71 000
Total Assets	193 000	194 000	71 000	71 000
Total Equity	145 000	177 000	−63 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 000	0	60 000	61 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	17 000	73 000	0
Total Current Debt	0	17 000	73 000	0
Total Equity and Debt	193 000	194 000	71 000	71 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,38 %	16,38 %	115,87 %	−140 %
Debt-to-Equity Ratio	0,33	0	−0,95	6,1
Operating Profit Margin	−49,21 %	51,79 %	-	-
Current Ratio	-	1,18	0,97	-
Quick Ratio	-	1,18	0,97	-
Equity Ratio	0,75	0,91	−0,89	0,14
Gross Profit Margin	100 %	100 %	-	-