AUTORISERT REGNSKAPSFØRER ODDRUN OFTE

8820 DØNNA

Finances

Share Ownership

Return on Equity

35,09 %

Current Ratio

15,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	73 000	36 000	30 000	15 000
Net Income	20 000	13 000	−5 000	−7 000
Total Assets	61 000	37 000	29 000	29 000
Total Equity	57 000	37 000	24 000	29 000

Income (NOK)	2022	2021	2020	2019
Revenue	73 000	36 000	30 000	15 000
Expenditure	53 000	24 000	35 000	23 000
Operating Profit	20 000	13 000	−5 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	20 000	13 000	−5 000	−7 000
Tax	0	0	0	0
Net Income	20 000	13 000	−5 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	61 000	37 000	29 000	29 000
Total Assets	61 000	37 000	29 000	29 000
Total Retained Equity	57 000	37 000	0	29 000
Total Equity	57 000	37 000	24 000	29 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 000	0	5 000	0
Total Equity and Debt	61 000	37 000	29 000	29 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	73 000	36 000	30 000	15 000
Other Income	0	0	0	0
Revenue	73 000	36 000	30 000	15 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	24 000	35 000	23 000
Operating Profit	20 000	13 000	−5 000	−8 000
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	20 000	13 000	−5 000	−7 000

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	61 000	37 000	29 000	29 000
Total Current Assets	61 000	37 000	29 000	29 000
Total Assets	61 000	37 000	29 000	29 000
Total Equity	57 000	37 000	24 000	29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	5 000	0
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 000	0	5 000	0
Total Equity and Debt	61 000	37 000	29 000	29 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,09 %	35,14 %	−20,83 %	−24,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,4 %	36,11 %	−16,67 %	−53,33 %
Current Ratio	15,25	-	5,8	-
Quick Ratio	15,25	-	5,8	-
Equity Ratio	0,93	1	0,83	1
Gross Profit Margin	100 %	100 %	100 %	100 %