EFFISENSE AS

0190 OSLO

Finances

Share Ownership

Return on Equity

92,03 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	329 000	80 000	0	0
Net Income	127 000	−4 000	−5 000	−10 000
Total Assets	352 000	53 000	7 000	12 000
Total Equity	138 000	3 000	7 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	329 000	80 000	0	0
Expenditure	169 000	84 000	5 000	7 000
Operating Profit	161 000	−4 000	−5 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	161 000	−4 000	−5 000	−7 000
Tax	35 000	0	0	2 000
Net Income	127 000	−4 000	−5 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	352 000	53 000	7 000	12 000
Total Assets	352 000	53 000	7 000	12 000
Total Retained Equity	99 000	−27 000	−23 000	−18 000
Total Equity	138 000	3 000	7 000	12 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	213 000	50 000	0	0
Total Equity and Debt	352 000	53 000	7 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	30 000	0	0
Other Income	329 000	50 000	0	0
Revenue	329 000	80 000	0	0
Cost of Goods Sold	20 000	68 000	0	0
Salary Costs	46 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	169 000	84 000	5 000	7 000
Operating Profit	161 000	−4 000	−5 000	−7 000
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	127 000	−4 000	−5 000	−10 000

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	351 000	45 000	7 000	12 000
Total Current Assets	352 000	53 000	7 000	12 000
Total Assets	352 000	53 000	7 000	12 000
Total Equity	138 000	3 000	7 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	0
Unpaid Taxes	9 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	174 000	50 000	0	0
Total Current Debt	213 000	50 000	0	0
Total Equity and Debt	352 000	53 000	7 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,03 %	−133,33 %	−71,43 %	−83,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,94 %	−5 %	-	-
Current Ratio	1,65	1,06	-	-
Quick Ratio	1,65	1,06	-	-
Equity Ratio	0,39	0,06	1	1
Gross Profit Margin	93,92 %	15 %	-	-