OPTIMAL STRENGTH GAINS AS

0552 OSLO

Finances

Share Ownership

Return on Equity

40,55 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−148 000	−162 000	−58 000	−11 000
Total Assets	60 000	148 000	242 000	210 000
Total Equity	−365 000	−217 000	−54 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	148 000	162 000	58 000	11 000
Operating Profit	−148 000	−162 000	−58 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−148 000	−162 000	−58 000	−11 000
Tax	0	0	0	0
Net Income	−148 000	−162 000	−58 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	146 000	242 000	209 000
Total Current Assets	0	2 000	0	1 000
Total Assets	60 000	148 000	242 000	210 000
Total Retained Equity	−395 000	−247 000	−84 000	−26 000
Total Equity	−365 000	−217 000	−54 000	−1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	425 000	365 000	296 000	211 000
Total Equity and Debt	60 000	148 000	242 000	210 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	104 000	159 000	43 000	0
Impairment	0	0	0	0
Expenditure	148 000	162 000	58 000	11 000
Operating Profit	−148 000	−162 000	−58 000	−11 000
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	−148 000	−162 000	−58 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	146 000	242 000	209 000
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	0	0	0
Total Fixed Assets	60 000	146 000	242 000	209 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 000	0	1 000
Total Current Assets	0	2 000	0	1 000
Total Assets	60 000	148 000	242 000	210 000
Total Equity	−365 000	−217 000	−54 000	−1 000
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	425 000	365 000	296 000	211 000
Total Current Debt	425 000	365 000	296 000	211 000
Total Equity and Debt	60 000	148 000	242 000	210 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,55 %	74,65 %	107,41 %	1 100 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0	0,01	0	0
Quick Ratio	0	0,01	0	0
Equity Ratio	−6,08	−1,47	−0,22	−0
Gross Profit Margin	-	-	-	-