ME WITHOUT THE BOYS AS

8070 BODØ

Finances

Return on Equity

−175 %

Current Ratio

0,15

Debt-to-Equity Ratio

1,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	71 000	43 000	0
Net Income	−42 000	20 000	1 000	−2 000
Total Assets	122 000	128 000	38 000	−2 000
Total Equity	24 000	66 000	−24 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 000	71 000	43 000	0
Expenditure	51 000	51 000	43 000	2 000
Operating Profit	−42 000	19 000	0	−2 000
Financial Income	0	2 000	2 000	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	1 000	1 000	0
Earnings Before Tax	−42 000	20 000	1 000	−2 000
Tax	0	0	0	0
Net Income	−42 000	20 000	1 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	111 000	111 000	0	0
Total Current Assets	11 000	17 000	38 000	−2 000
Total Assets	122 000	128 000	38 000	−2 000
Total Retained Equity	−76 000	−34 000	−54 000	−58 000
Total Equity	24 000	66 000	−24 000	−28 000
Total Long-Term Debt	26 000	26 000	26 000	26 000
Total Current Debt	72 000	36 000	37 000	0
Total Equity and Debt	122 000	128 000	38 000	−2 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	71 000	43 000	0
Other Income	0	0	0	0
Revenue	9 000	71 000	43 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	51 000	51 000	43 000	2 000
Operating Profit	−42 000	19 000	0	−2 000
Financial Income	0	2 000	2 000	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	1 000	1 000	0
Dividends	0	0	0	0
Net Income	−42 000	20 000	1 000	−2 000

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	111 000	111 000	0	0
Total Fixed Assets	111 000	111 000	0	0
Stock	0	0	0	0
Total Investments	1 000	1 000	25 000	0
Cash, Bank	8 000	16 000	13 000	−2 000
Total Current Assets	11 000	17 000	38 000	−2 000
Total Assets	122 000	128 000	38 000	−2 000
Total Equity	24 000	66 000	−24 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	26 000	26 000	26 000
Creditors	1 000	0	0	0
Unpaid Taxes	0	−2 000	0	0
Dividends	0	0	0	0
Other Current Debt	71 000	37 000	37 000	0
Total Current Debt	72 000	36 000	37 000	0
Total Equity and Debt	122 000	128 000	38 000	−2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−175 %	30,3 %	−4,17 %	7,14 %
Debt-to-Equity Ratio	1,08	0,39	−1,08	−0,93
Operating Profit Margin	−466,67 %	26,76 %	0 %	-
Current Ratio	0,15	0,47	1,03	-
Quick Ratio	0,15	0,47	1,03	-
Equity Ratio	0,2	0,52	−0,63	14
Gross Profit Margin	100 %	100 %	100 %	-