EVENT WORKS AS

1360 FORNEBU

Finances

Share Ownership

Return on Equity

−68,42 %

Current Ratio

2,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000	0	332 000	0
Net Income	−26 000	−29 000	75 000	−6 000
Total Assets	50 000	71 000	289 000	43 000
Total Equity	38 000	64 000	93 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000	0	332 000	0
Expenditure	45 000	37 000	238 000	6 000
Operating Profit	−33 000	−37 000	94 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−33 000	−37 000	93 000	−6 000
Tax	−7 000	−8 000	18 000	0
Net Income	−26 000	−29 000	75 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	8 000	0	0
Total Current Assets	35 000	63 000	289 000	43 000
Total Assets	50 000	71 000	289 000	43 000
Total Retained Equity	8 000	34 000	63 000	−12 000
Total Equity	38 000	64 000	93 000	18 000
Total Long-Term Debt	0	0	0	25 000
Total Current Debt	12 000	8 000	197 000	0
Total Equity and Debt	50 000	71 000	289 000	43 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	332 000	0
Other Income	12 000	0	0	0
Revenue	12 000	0	332 000	0
Cost of Goods Sold	0	0	187 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	45 000	37 000	238 000	6 000
Operating Profit	−33 000	−37 000	94 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−26 000	−29 000	75 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	8 000	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	15 000	8 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	63 000	233 000	30 000
Total Current Assets	35 000	63 000	289 000	43 000
Total Assets	50 000	71 000	289 000	43 000
Total Equity	38 000	64 000	93 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	25 000
Creditors	20 000	15 000	135 000	0
Unpaid Taxes	−8 000	−11 000	44 000	0
Dividends	0	0	0	0
Other Current Debt	0	4 000	0	0
Total Current Debt	12 000	8 000	197 000	0
Total Equity and Debt	50 000	71 000	289 000	43 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−68,42 %	−45,31 %	80,65 %	−33,33 %
Debt-to-Equity Ratio	0	0	0	1,39
Operating Profit Margin	−275 %	-	28,31 %	-
Current Ratio	2,92	7,88	1,47	-
Quick Ratio	2,92	7,88	1,47	-
Equity Ratio	0,76	0,9	0,32	0,42
Gross Profit Margin	100 %	-	43,67 %	-