BIRDIEEYES AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

3 113,61 %

Current Ratio

0,98

Debt-to-Equity Ratio

−40,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	430 000	360 000	98 000
Net Income	−5 947 000	−4 314 000	−4 222 000	−2 864 000
Total Assets	8 209 000	6 569 000	6 790 000	6 189 000
Total Equity	−191 000	−9 681 000	−5 368 000	−1 145 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	430 000	360 000	98 000
Expenditure	5 849 000	4 722 000	4 581 000	2 965 000
Operating Profit	−5 849 000	−4 292 000	−4 220 000	−2 868 000
Financial Income	13 000	0	1 000	4 000
Financial Costs	110 000	22 000	3 000	1 000
Financial Balance	−97 000	−22 000	−2 000	3 000
Earnings Before Tax	−5 947 000	−4 314 000	−4 222 000	−2 864 000
Tax	0	0	0	0
Net Income	−5 947 000	−4 314 000	−4 222 000	−2 864 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 507 000	5 886 000	6 357 000	5 667 000
Total Current Assets	701 000	683 000	434 000	521 000
Total Assets	8 209 000	6 569 000	6 790 000	6 189 000
Total Retained Equity	−17 613 000	−11 666 000	−7 353 000	−3 130 000
Total Equity	−191 000	−9 681 000	−5 368 000	−1 145 000
Total Long-Term Debt	7 682 000	15 317 000	10 858 000	6 846 000
Total Current Debt	717 000	933 000	1 300 000	488 000
Total Equity and Debt	8 209 000	6 569 000	6 790 000	6 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	430 000	360 000	92 000
Other Income	0	0	0	6 000
Revenue	0	430 000	360 000	98 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 238 000	4 440 000	3 113 000	1 865 000
Impairment	0	0	0	0
Expenditure	5 849 000	4 722 000	4 581 000	2 965 000
Operating Profit	−5 849 000	−4 292 000	−4 220 000	−2 868 000
Financial Income	13 000	0	1 000	4 000
Financial Costs	110 000	22 000	3 000	1 000
Financial Balance	−97 000	−22 000	−2 000	3 000
Dividends	0	0	0	0
Net Income	−5 947 000	−4 314 000	−4 222 000	−2 864 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 507 000	5 886 000	6 357 000	5 667 000
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	7 507 000	5 886 000	6 357 000	5 667 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	3 000	19 000	146 000
Total Current Assets	701 000	683 000	434 000	521 000
Total Assets	8 209 000	6 569 000	6 790 000	6 189 000
Total Equity	−191 000	−9 681 000	−5 368 000	−1 145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 682 000	15 317 000	10 858 000	6 846 000
Creditors	717 000	930 000	1 300 000	488 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	3 000	0	0
Total Current Debt	717 000	933 000	1 300 000	488 000
Total Equity and Debt	8 209 000	6 569 000	6 790 000	6 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 113,61 %	44,56 %	78,65 %	250,13 %
Debt-to-Equity Ratio	−40,22	−1,58	−2,02	−5,98
Operating Profit Margin	-	−998,14 %	−1 172,22 %	−2 926,53 %
Current Ratio	0,98	0,73	0,33	1,07
Quick Ratio	0,98	0,73	0,33	1,07
Equity Ratio	−0,02	−1,47	−0,79	−0,19
Gross Profit Margin	-	100 %	100 %	100 %