STARTUP MIGRANTS AS

0553 OSLO

Finances

Return on Equity

−269,23 %

Current Ratio

0,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 742 000	1 679 000	1 088 000	612 000
Net Income	−70 000	10 000	61 000	58 000
Total Assets	208 000	299 000	296 000	103 000
Total Equity	26 000	97 000	86 000	−5 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 742 000	1 679 000	1 088 000	612 000
Expenditure	1 811 000	1 660 000	1 019 000	553 000
Operating Profit	−69 000	19 000	68 000	60 000
Financial Income	6 000	0	0	0
Financial Costs	7 000	1 000	0	2 000
Financial Balance	−1 000	−1 000	0	−2 000
Earnings Before Tax	−70 000	18 000	68 000	58 000
Tax	0	7 000	7 000	0
Net Income	−70 000	10 000	61 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	50 000	16 000	0
Total Current Assets	18 000	249 000	280 000	103 000
Total Assets	208 000	299 000	296 000	103 000
Total Retained Equity	−34 000	37 000	26 000	−35 000
Total Equity	26 000	97 000	86 000	−5 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	181 000	203 000	209 000	108 000
Total Equity and Debt	208 000	299 000	296 000	103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 742 000	1 270 000	572 000	520 000
Other Income	0	409 000	516 000	93 000
Revenue	1 742 000	1 679 000	1 088 000	612 000
Cost of Goods Sold	282 000	492 000	182 000	187 000
Salary Costs	661 000	880 000	654 000	248 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 811 000	1 660 000	1 019 000	553 000
Operating Profit	−69 000	19 000	68 000	60 000
Financial Income	6 000	0	0	0
Financial Costs	7 000	1 000	0	2 000
Financial Balance	−1 000	−1 000	0	−2 000
Dividends	0	0	0	0
Net Income	−70 000	10 000	61 000	58 000

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	189 000	50 000	16 000	0
Total Fixed Assets	189 000	50 000	16 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	69 000	34 000	15 000
Total Current Assets	18 000	249 000	280 000	103 000
Total Assets	208 000	299 000	296 000	103 000
Total Equity	26 000	97 000	86 000	−5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	32 000	38 000	79 000	5 000
Unpaid Taxes	20 000	66 000	51 000	54 000
Dividends	0	0	0	0
Other Current Debt	129 000	90 000	73 000	49 000
Total Current Debt	181 000	203 000	209 000	108 000
Total Equity and Debt	208 000	299 000	296 000	103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−269,23 %	10,31 %	70,93 %	−1 160 %
Debt-to-Equity Ratio	0	0	0,01	−0
Operating Profit Margin	−3,96 %	1,13 %	6,25 %	9,8 %
Current Ratio	0,1	1,23	1,34	0,95
Quick Ratio	0,1	1,23	1,34	0,95
Equity Ratio	0,13	0,32	0,29	−0,05
Gross Profit Margin	83,81 %	70,7 %	83,27 %	69,44 %