EVOLUTION SAILS EUROPE AS

3158 ANDEBU

Finances

Share Ownership

Return on Equity

1 536,67 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 972 000	271 000	0	0
Net Income	461 000	−341 000	−3 000	−1 000
Total Assets	1 274 000	363 000	20 000	23 000
Total Equity	30 000	−320 000	20 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 972 000	271 000	0	0
Expenditure	4 502 000	612 000	3 000	1 000
Operating Profit	470 000	−340 000	−3 000	−1 000
Financial Income	30 000	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	23 000	0	0	0
Earnings Before Tax	492 000	−341 000	−3 000	−1 000
Tax	31 000	0	0	0
Net Income	461 000	−341 000	−3 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 274 000	363 000	20 000	23 000
Total Assets	1 274 000	363 000	20 000	23 000
Total Retained Equity	6 000	−344 000	−4 000	−1 000
Total Equity	30 000	−320 000	20 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 244 000	683 000	0	0
Total Equity and Debt	1 274 000	363 000	20 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 972 000	271 000	0	0
Other Income	0	0	0	0
Revenue	4 972 000	271 000	0	0
Cost of Goods Sold	4 428 000	548 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 502 000	612 000	3 000	1 000
Operating Profit	470 000	−340 000	−3 000	−1 000
Financial Income	30 000	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	23 000	0	0	0
Dividends	0	0	0	0
Net Income	461 000	−341 000	−3 000	−1 000

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	209 000	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	48 000	0	0
Total Current Assets	1 274 000	363 000	20 000	23 000
Total Assets	1 274 000	363 000	20 000	23 000
Total Equity	30 000	−320 000	20 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 047 000	142 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	197 000	541 000	0	0
Total Current Debt	1 244 000	683 000	0	0
Total Equity and Debt	1 274 000	363 000	20 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 536,67 %	106,56 %	−15 %	−4,35 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	9,45 %	−125,46 %	-	-
Current Ratio	1,02	0,53	-	-
Quick Ratio	1,02	0,77	-	-
Equity Ratio	0,02	−0,88	1	1
Gross Profit Margin	10,94 %	−102,21 %	-	-