LINDA RAMBERG AS

2500 TYNSET

Finances

Share Ownership

Return on Equity

60 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 000	25 000	0	72 000
Net Income	18 000	10 000	−19 000	9 000
Total Assets	32 000	30 000	30 000	42 000
Total Equity	30 000	30 000	30 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 000	25 000	0	72 000
Expenditure	13 000	13 000	19 000	60 000
Operating Profit	18 000	12 000	−19 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	18 000	12 000	−19 000	12 000
Tax	0	3 000	0	3 000
Net Income	18 000	10 000	−19 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	10 000	10 000	12 000
Total Current Assets	32 000	20 000	20 000	30 000
Total Assets	32 000	30 000	30 000	42 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	0	0	0
Total Equity and Debt	32 000	30 000	30 000	42 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 000	25 000	0	72 000
Other Income	0	0	0	0
Revenue	31 000	25 000	0	72 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 000	13 000	19 000	60 000
Operating Profit	18 000	12 000	−19 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	18 000	10 000	−19 000	9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
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	10 000	10 000	10 000
Total Fixed Assets	0	10 000	10 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	9 000	4 000	17 000
Total Current Assets	32 000	20 000	20 000	30 000
Total Assets	32 000	30 000	30 000	42 000
Total Equity	30 000	30 000	30 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	0	0	0
Total Current Debt	2 000	0	0	0
Total Equity and Debt	32 000	30 000	30 000	42 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60 %	33,33 %	−63,33 %	21,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,06 %	48 %	-	16,67 %
Current Ratio	16	-	-	-
Quick Ratio	16	-	-	-
Equity Ratio	0,94	1	1	1
Gross Profit Margin	100 %	100 %	-	100 %