ENTOMO AS

4639 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

500 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	0	56 000	0
Net Income	20 000	−24 000	−3 000	0
Total Assets	45 000	19 000	16 000	80 000
Total Equity	4 000	5 000	27 000	30 000

Income (NOK)	2022	2021	2020
Revenue	150 000	0	56 000
Expenditure	125 000	24 000	59 000
Operating Profit	25 000	−24 000	−3 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	25 000	−24 000	−3 000
Tax	6 000	0	0
Net Income	20 000	−24 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	45 000	19 000	16 000	80 000
Total Assets	45 000	19 000	16 000	80 000
Total Retained Equity	−26 000	−25 000	−3 000	0
Total Equity	4 000	5 000	27 000	30 000
Total Long-Term Debt	0	0	0	50 000
Total Current Debt	41 000	14 000	−11 000	0
Total Equity and Debt	45 000	19 000	16 000	80 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	150 000	0	56 000
Revenue	150 000	0	56 000
Cost of Goods Sold	2 000	0	1 000
Salary Costs	1 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	125 000	24 000	59 000
Operating Profit	25 000	−24 000	−3 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	20 000	−24 000	−3 000

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	45 000	19 000	16 000	30 000
Total Current Assets	45 000	19 000	16 000	80 000
Total Assets	45 000	19 000	16 000	80 000
Total Equity	4 000	5 000	27 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	50 000
Creditors	0	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	35 000	13 000	0	0
Total Current Debt	41 000	14 000	−11 000	0
Total Equity and Debt	45 000	19 000	16 000	80 000

Financial indicators	2022	2021	2020	2019
Return on Equity	500 %	−480 %	−11,11 %	0 %
Debt-to-Equity Ratio	0	0	0	1,67
Operating Profit Margin	16,67 %	-	−5,36 %	-
Current Ratio	1,1	1,36	−1,45	-
Quick Ratio	1,1	1,36	−1,45	-
Equity Ratio	0,09	0,26	1,69	0,38
Gross Profit Margin	98,67 %	-	98,21 %	-