STAR REGNSKAP ROJGAN EBRAHIMI

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

−493,18 %

Current Ratio

0,42

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 280 000	1 215 000	1 209 000	873 000
Net Income	868 000	1 023 000	800 000	575 000
Total Assets	125 000	103 000	83 000	63 000
Total Equity	−176 000	62 000	23 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 280 000	1 215 000	1 209 000	873 000
Expenditure	412 000	192 000	409 000	298 000
Operating Profit	868 000	1 023 000	800 000	575 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	868 000	1 023 000	800 000	575 000
Tax	0	0	0	0
Net Income	868 000	1 023 000	800 000	575 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	125 000	103 000	83 000	63 000
Total Assets	125 000	103 000	83 000	63 000
Total Retained Equity	−176 000	62 000	23 000	11 000
Total Equity	−176 000	62 000	23 000	11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	300 000	40 000	60 000	52 000
Total Equity and Debt	125 000	103 000	83 000	63 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 280 000	1 215 000	1 209 000	873 000
Other Income	0	0	0	0
Revenue	1 280 000	1 215 000	1 209 000	873 000
Cost of Goods Sold	150 000	0	0	50 000
Salary Costs	3 000	6 000	7 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	412 000	192 000	409 000	298 000
Operating Profit	868 000	1 023 000	800 000	575 000
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	868 000	1 023 000	800 000	575 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	45 000	9 000	0
Total Current Assets	125 000	103 000	83 000	63 000
Total Assets	125 000	103 000	83 000	63 000
Total Equity	−176 000	62 000	23 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	75 000	10 000	20 000	18 000
Unpaid Taxes	75 000	30 000	40 000	34 000
Dividends	0	0	0	0
Other Current Debt	150 000	0	0	0
Total Current Debt	300 000	40 000	60 000	52 000
Total Equity and Debt	125 000	103 000	83 000	63 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−493,18 %	1 650 %	3 478,26 %	5 227,27 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	67,81 %	84,2 %	66,17 %	65,86 %
Current Ratio	0,42	2,58	1,38	1,21
Quick Ratio	0,42	2,58	1,38	1,21
Equity Ratio	−1,41	0,6	0,28	0,17
Gross Profit Margin	88,28 %	100 %	100 %	94,27 %