QVORTRUP ARKITEKT AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

−66,18 %

Current Ratio

6,75

Debt-to-Equity Ratio

9,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	101 000	216 000	235 000	256 000
Net Income	−182 000	−99 000	45 000	−98 000
Total Assets	2 864 000	2 868 000	3 024 000	2 922 000
Total Equity	275 000	457 000	556 000	511 000

Income (NOK)	2022	2021	2020	2019
Revenue	101 000	216 000	235 000	256 000
Expenditure	167 000	205 000	161 000	130 000
Operating Profit	−66 000	12 000	74 000	126 000
Financial Income	0	0	3 000	0
Financial Costs	165 000	141 000	145 000	130 000
Financial Balance	−165 000	−141 000	−142 000	−130 000
Earnings Before Tax	−230 000	−129 000	−67 000	−4 000
Tax	−49 000	−30 000	−112 000	93 000
Net Income	−182 000	−99 000	45 000	−98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 838 000	2 849 000	2 881 000	2 907 000
Total Current Assets	27 000	19 000	143 000	15 000
Total Assets	2 864 000	2 868 000	3 024 000	2 922 000
Total Retained Equity	−155 000	27 000	126 000	81 000
Total Equity	275 000	457 000	556 000	511 000
Total Long-Term Debt	2 585 000	2 221 000	2 270 000	2 316 000
Total Current Debt	4 000	190 000	198 000	94 000
Total Equity and Debt	2 864 000	2 868 000	3 024 000	2 922 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	101 000	91 000	68 000	103 000
Other Income	0	125 000	167 000	152 000
Revenue	101 000	216 000	235 000	256 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	0	0	0	0
Depreciation	60 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	167 000	205 000	161 000	130 000
Operating Profit	−66 000	12 000	74 000	126 000
Financial Income	0	0	3 000	0
Financial Costs	165 000	141 000	145 000	130 000
Financial Balance	−165 000	−141 000	−142 000	−130 000
Dividends	0	0	0	0
Net Income	−182 000	−99 000	45 000	−98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	110 000	61 000	34 000	0
Real Eastate	2 728 000	2 788 000	2 847 000	2 907 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 728 000	2 788 000	2 847 000	2 907 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 838 000	2 849 000	2 881 000	2 907 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	4 000	115 000	0
Total Current Assets	27 000	19 000	143 000	15 000
Total Assets	2 864 000	2 868 000	3 024 000	2 922 000
Total Equity	275 000	457 000	556 000	511 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 585 000	2 221 000	2 270 000	2 316 000
Creditors	−2 000	2 000	4 000	0
Unpaid Taxes	0	0	5 000	0
Dividends	0	0	0	0
Other Current Debt	6 000	188 000	189 000	82 000
Total Current Debt	4 000	190 000	198 000	94 000
Total Equity and Debt	2 864 000	2 868 000	3 024 000	2 922 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,18 %	−21,66 %	8,09 %	−19,18 %
Debt-to-Equity Ratio	9,4	4,86	4,08	4,53
Operating Profit Margin	−65,35 %	5,56 %	31,49 %	49,22 %
Current Ratio	6,75	0,1	0,72	0,16
Quick Ratio	6,75	0,1	0,72	0,16
Equity Ratio	0,1	0,16	0,18	0,17
Gross Profit Margin	100 %	100 %	100 %	99,22 %