DONT LAUGH AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

44,25 %

Current Ratio

N/A

Debt-to-Equity Ratio

6,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	350 000	0	0	0
Net Income	50 000	63 000	−43 000	−19 000
Total Assets	800 000	63 000	0	43 000
Total Equity	113 000	63 000	0	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	350 000	0	0	0
Expenditure	600 000	438 000	43 000	19 000
Operating Profit	−250 000	−438 000	−43 000	−19 000
Financial Income	300 000	500 000	0	0
Financial Costs	0	0	0	0
Financial Balance	300 000	500 000	0	0
Earnings Before Tax	50 000	63 000	−43 000	−19 000
Tax	0	0	0	0
Net Income	50 000	63 000	−43 000	−19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	800 000	0	0	0
Total Current Assets	0	63 000	0	43 000
Total Assets	800 000	63 000	0	43 000
Total Retained Equity	50 000	0	−63 000	−19 000
Total Equity	113 000	63 000	0	43 000
Total Long-Term Debt	688 000	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	800 000	63 000	0	43 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	350 000	0	0	0
Other Income	0	0	0	0
Revenue	350 000	0	0	0
Cost of Goods Sold	600 000	438 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	600 000	438 000	43 000	19 000
Operating Profit	−250 000	−438 000	−43 000	−19 000
Financial Income	300 000	500 000	0	0
Financial Costs	0	0	0	0
Financial Balance	300 000	500 000	0	0
Dividends	0	0	0	0
Net Income	50 000	63 000	−43 000	−19 000

Balance details (NOK)	2022	2021	2019
Goodwill	800 000	0	0
Total Intangible Assets	800 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	800 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	43 000
Total Current Assets	0	63 000	43 000
Total Assets	800 000	63 000	43 000
Total Equity	113 000	63 000	43 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	688 000	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	800 000	63 000	43 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,25 %	100 %	-	−44,19 %
Debt-to-Equity Ratio	6,09	0	-	0
Operating Profit Margin	−71,43 %	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,14	1	-	1
Gross Profit Margin	−71,43 %	-	-	-