SHIPOPERATION AS

1626 MANSTAD

Finances

Share Ownership

Return on Equity

272,22 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	390 000	0	323 000	524 000
Net Income	49 000	−40 000	126 000	−22 000
Total Assets	164 000	9 000	49 000	28 000
Total Equity	18 000	−31 000	9 000	−27 000

Income (NOK)	2022	2021	2020	2019
Revenue	390 000	0	323 000	524 000
Expenditure	340 000	45 000	180 000	546 000
Operating Profit	51 000	−45 000	143 000	−23 000
Financial Income	5 000	6 000	1 000	0
Financial Costs	5 000	0	0	0
Financial Balance	0	6 000	1 000	0
Earnings Before Tax	51 000	−40 000	145 000	−22 000
Tax	2 000	0	19 000	0
Net Income	49 000	−40 000	126 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	8 000	5 000	0
Total Current Assets	164 000	1 000	44 000	28 000
Total Assets	164 000	9 000	49 000	28 000
Total Retained Equity	−12 000	−61 000	−21 000	−57 000
Total Equity	18 000	−31 000	9 000	−27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	146 000	40 000	39 000	55 000
Total Equity and Debt	164 000	9 000	49 000	28 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	390 000	0	321 000	524 000
Other Income	0	0	2 000	0
Revenue	390 000	0	323 000	524 000
Cost of Goods Sold	0	0	0	0
Salary Costs	220 000	1 000	97 000	358 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	340 000	45 000	180 000	546 000
Operating Profit	51 000	−45 000	143 000	−23 000
Financial Income	5 000	6 000	1 000	0
Financial Costs	5 000	0	0	0
Financial Balance	0	6 000	1 000	0
Dividends	0	0	89 000	0
Net Income	49 000	−40 000	126 000	−22 000

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	8 000	5 000	0
Total Fixed Assets	0	8 000	5 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	90 000	1 000	44 000	38 000
Total Current Assets	164 000	1 000	44 000	28 000
Total Assets	164 000	9 000	49 000	28 000
Total Equity	18 000	−31 000	9 000	−27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	1 000	0
Unpaid Taxes	26 000	3 000	12 000	17 000
Dividends	0	0	89 000	0
Other Current Debt	118 000	36 000	8 000	38 000
Total Current Debt	146 000	40 000	39 000	55 000
Total Equity and Debt	164 000	9 000	49 000	28 000

Financial indicators	2022	2021	2020	2019
Return on Equity	272,22 %	129,03 %	1 400 %	81,48 %
Debt-to-Equity Ratio	0	−0	0	−0
Operating Profit Margin	13,08 %	-	44,27 %	−4,39 %
Current Ratio	1,12	0,03	1,13	0,51
Quick Ratio	1,12	0,03	1,13	0,51
Equity Ratio	0,11	−3,44	0,18	−0,96
Gross Profit Margin	100 %	-	100 %	100 %