RUSS BY ECO.LOGIC AS

0194 OSLO

Finances

Share Ownership

Return on Equity

−50,95 %

Current Ratio

62,5

Debt-to-Equity Ratio

−1,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	425 000	1 343 000	630 000	887 000
Net Income	322 000	−404 000	−108 000	−941 000
Total Assets	375 000	804 000	1 140 000	1 640 000
Total Equity	−632 000	−955 000	−551 000	−443 000

Income (NOK)	2022	2021	2020	2019
Revenue	425 000	1 343 000	630 000	887 000
Expenditure	103 000	1 743 000	781 000	1 785 000
Operating Profit	322 000	−400 000	−151 000	−898 000
Financial Income	1 000	7 000	0	0
Financial Costs	0	12 000	−43 000	44 000
Financial Balance	1 000	−5 000	43 000	−44 000
Earnings Before Tax	322 000	−404 000	−108 000	−941 000
Tax	0	0	0	0
Net Income	322 000	−404 000	−108 000	−941 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	375 000	804 000	1 140 000	1 640 000
Total Assets	375 000	804 000	1 140 000	1 640 000
Total Retained Equity	−724 000	−1 047 000	−643 000	−535 000
Total Equity	−632 000	−955 000	−551 000	−443 000
Total Long-Term Debt	1 002 000	1 502 000	1 424 000	0
Total Current Debt	6 000	257 000	267 000	2 083 000
Total Equity and Debt	375 000	804 000	1 140 000	1 640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	425 000	1 343 000	630 000	887 000
Other Income	0	0	0	0
Revenue	425 000	1 343 000	630 000	887 000
Cost of Goods Sold	205 000	1 623 000	616 000	624 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	103 000	1 743 000	781 000	1 785 000
Operating Profit	322 000	−400 000	−151 000	−898 000
Financial Income	1 000	7 000	0	0
Financial Costs	0	12 000	−43 000	44 000
Financial Balance	1 000	−5 000	43 000	−44 000
Dividends	0	0	0	0
Net Income	322 000	−404 000	−108 000	−941 000

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	752 000	1 368 000
Total Investments	0	0	0	0
Cash, Bank	40 000	180 000	233 000	112 000
Total Current Assets	375 000	804 000	1 140 000	1 640 000
Total Assets	375 000	804 000	1 140 000	1 640 000
Total Equity	−632 000	−955 000	−551 000	−443 000
Short-Term Group Debt	0	0	0	2 016 000
Total Long-Term Debt	1 002 000	1 502 000	1 424 000	0
Creditors	6 000	132 000	20 000	10 000
Unpaid Taxes	0	0	49 000	31 000
Dividends	0	0	0	0
Other Current Debt	0	125 000	198 000	26 000
Total Current Debt	6 000	257 000	267 000	2 083 000
Total Equity and Debt	375 000	804 000	1 140 000	1 640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,95 %	42,3 %	19,6 %	212,42 %
Debt-to-Equity Ratio	−1,59	−1,57	−2,58	−0
Operating Profit Margin	75,76 %	−29,78 %	−23,97 %	−101,24 %
Current Ratio	62,5	3,13	4,27	0,79
Quick Ratio	62,5	3,13	−2,35	2,29
Equity Ratio	−1,69	−1,19	−0,48	−0,27
Gross Profit Margin	51,76 %	−20,85 %	2,22 %	29,65 %