INVERSE AS

0661 OSLO

Finances

Return on Equity

−36,67 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	86 000	0	0
Net Income	−11 000	35 000	−2 000	0
Total Assets	30 000	91 000	8 000	10 000
Total Equity	30 000	41 000	6 000	8 000

Income (NOK)	2022	2021	2020
Revenue	20 000	86 000	0
Expenditure	33 000	48 000	0
Operating Profit	−12 000	38 000	0
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Earnings Before Tax	−12 000	38 000	−2 000
Tax	−2 000	4 000	0
Net Income	−11 000	35 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	34 000	8 000	10 000
Total Current Assets	5 000	57 000	0	0
Total Assets	30 000	91 000	8 000	10 000
Total Retained Equity	0	11 000	−24 000	−22 000
Total Equity	30 000	41 000	6 000	8 000
Total Long-Term Debt	0	0	2 000	2 000
Total Current Debt	0	50 000	0	0
Total Equity and Debt	30 000	91 000	8 000	10 000

Cash flow (NOK)	2022	2021	2020
Sales Income	20 000	86 000	0
Other Income	0	0	0
Revenue	20 000	86 000	0
Cost of Goods Sold	0	0	0
Salary Costs	2 000	0	0
Depreciation	9 000	1 000	0
Impairment	0	0	0
Expenditure	33 000	48 000	0
Operating Profit	−12 000	38 000	0
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Dividends	0	0	0
Net Income	−11 000	35 000	−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	17 000	26 000	0	0
Total Tangible Assets	17 000	26 000	0	0
Total Fiancial Fixed Assets	8 000	8 000	8 000	10 000
Total Fixed Assets	25 000	34 000	8 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	57 000	0	0
Total Current Assets	5 000	57 000	0	0
Total Assets	30 000	91 000	8 000	10 000
Total Equity	30 000	41 000	6 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	2 000
Creditors	0	40 000	0	0
Unpaid Taxes	0	7 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	50 000	0	0
Total Equity and Debt	30 000	91 000	8 000	10 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,67 %	85,37 %	−33,33 %	0 %
Debt-to-Equity Ratio	0	0	0,33	0,25
Operating Profit Margin	−60 %	44,19 %	-	-
Current Ratio	-	1,14	-	-
Quick Ratio	-	1,14	-	-
Equity Ratio	1	0,45	0,75	0,8
Gross Profit Margin	100 %	100 %	-	-