3DVIBBER AS

4073 RANDABERG

Finances

Share Ownership

Return on Equity

216,67 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 465 000	805 000	99 000	111 000
Net Income	117 000	−51 000	56 000	7 000
Total Assets	369 000	162 000	128 000	69 000
Total Equity	54 000	54 000	105 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 465 000	805 000	99 000	111 000
Expenditure	2 329 000	855 000	27 000	103 000
Operating Profit	137 000	−51 000	72 000	9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	136 000	−51 000	72 000	9 000
Tax	19 000	0	16 000	2 000
Net Income	117 000	−51 000	56 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	369 000	162 000	128 000	69 000
Total Assets	369 000	162 000	128 000	69 000
Total Retained Equity	24 000	24 000	75 000	18 000
Total Equity	54 000	54 000	105 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	316 000	108 000	24 000	20 000
Total Equity and Debt	369 000	162 000	128 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 465 000	805 000	99 000	111 000
Other Income	0	0	0	0
Revenue	2 465 000	805 000	99 000	111 000
Cost of Goods Sold	1 650 000	552 000	0	0
Salary Costs	542 000	193 000	−5 000	50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 329 000	855 000	27 000	103 000
Operating Profit	137 000	−51 000	72 000	9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	117 000	0	0	0
Net Income	117 000	−51 000	56 000	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	95 000	90 000	121 000	32 000
Total Current Assets	369 000	162 000	128 000	69 000
Total Assets	369 000	162 000	128 000	69 000
Total Equity	54 000	54 000	105 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	72 000	18 000	0	0
Unpaid Taxes	29 000	73 000	8 000	13 000
Dividends	117 000	0	0	0
Other Current Debt	79 000	17 000	0	5 000
Total Current Debt	316 000	108 000	24 000	20 000
Total Equity and Debt	369 000	162 000	128 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	216,67 %	−94,44 %	53,33 %	14,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,56 %	−6,34 %	72,73 %	8,11 %
Current Ratio	1,17	1,5	5,33	3,45
Quick Ratio	1,17	1,5	5,33	3,45
Equity Ratio	0,15	0,33	0,82	0,7
Gross Profit Margin	33,06 %	31,43 %	100 %	100 %