7ANALYTICS AS

5058 BERGEN

Finances

Share Ownership

Return on Equity

−28,06 %

Current Ratio

18,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	975 000	3 377 000	770 000	0
Net Income	−7 255 000	−1 981 000	−955 000	−3 000
Total Assets	27 296 000	10 108 000	788 000	21 000
Total Equity	25 851 000	9 555 000	566 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	975 000	3 377 000	770 000	0
Expenditure	8 277 000	5 460 000	1 726 000	3 000
Operating Profit	−7 303 000	−2 083 000	−956 000	−3 000
Financial Income	48 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	48 000	0	0	0
Earnings Before Tax	−7 255 000	−2 083 000	−955 000	−3 000
Tax	0	−102 000	0	0
Net Income	−7 255 000	−1 981 000	−955 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	90 000	0	0
Total Current Assets	27 224 000	10 018 000	788 000	21 000
Total Assets	27 296 000	10 108 000	788 000	21 000
Total Retained Equity	0	−2 940 000	541 000	−3 000
Total Equity	25 851 000	9 555 000	566 000	21 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 445 000	553 000	222 000	0
Total Equity and Debt	27 296 000	10 108 000	788 000	21 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	945 000	997 000	0	0
Other Income	30 000	2 380 000	770 000	0
Revenue	975 000	3 377 000	770 000	0
Cost of Goods Sold	1 683 000	1 186 000	504 000	0
Salary Costs	4 806 000	3 182 000	997 000	0
Depreciation	34 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	8 277 000	5 460 000	1 726 000	3 000
Operating Profit	−7 303 000	−2 083 000	−956 000	−3 000
Financial Income	48 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	48 000	0	0	0
Dividends	0	0	0	0
Net Income	−7 255 000	−1 981 000	−955 000	−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	72 000	90 000	0	0
Total Tangible Assets	72 000	90 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 000	90 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 002 000	9 956 000	788 000	21 000
Total Current Assets	27 224 000	10 018 000	788 000	21 000
Total Assets	27 296 000	10 108 000	788 000	21 000
Total Equity	25 851 000	9 555 000	566 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	471 000	235 000	122 000	0
Dividends	0	0	0	0
Other Current Debt	974 000	318 000	100 000	0
Total Current Debt	1 445 000	553 000	222 000	0
Total Equity and Debt	27 296 000	10 108 000	788 000	21 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,06 %	−20,73 %	−168,73 %	−14,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−749,03 %	−61,68 %	−124,16 %	-
Current Ratio	18,84	18,12	3,55	-
Quick Ratio	18,84	18,12	3,55	-
Equity Ratio	0,95	0,95	0,72	1
Gross Profit Margin	−72,62 %	64,88 %	34,55 %	-