SKINNY BANDIT AS

0152 OSLO

Finances

Share Ownership

Return on Equity

−219,89 %

Current Ratio

3,82

Debt-to-Equity Ratio

6,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	371 000	336 000	2 348 000	78 000
Net Income	−1 161 000	−88 000	1 696 000	49 000
Total Assets	4 372 000	4 681 000	4 579 000	1 790 000
Total Equity	528 000	1 689 000	1 777 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	371 000	336 000	2 348 000	78 000
Expenditure	1 396 000	171 000	173 000	15 000
Operating Profit	−1 025 000	165 000	2 175 000	63 000
Financial Income	6 000	1 000	5 000	1 000
Financial Costs	243 000	55 000	8 000	1 000
Financial Balance	−237 000	−54 000	−3 000	0
Earnings Before Tax	−1 262 000	110 000	2 172 000	63 000
Tax	−101 000	198 000	476 000	14 000
Net Income	−1 161 000	−88 000	1 696 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 011 000	2 755 000	2 700 000	1 122 000
Total Current Assets	2 362 000	1 926 000	1 879 000	668 000
Total Assets	4 372 000	4 681 000	4 579 000	1 790 000
Total Retained Equity	498 000	1 659 000	1 747 000	51 000
Total Equity	528 000	1 689 000	1 777 000	81 000
Total Long-Term Debt	3 225 000	2 073 000	1 067 000	467 000
Total Current Debt	619 000	919 000	1 735 000	1 242 000
Total Equity and Debt	4 372 000	4 681 000	4 579 000	1 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	371 000	304 000	2 347 000	78 000
Other Income	0	31 000	1 000	0
Revenue	371 000	336 000	2 348 000	78 000
Cost of Goods Sold	20 000	−53 000	−5 000	0
Salary Costs	5 000	14 000	0	0
Depreciation	924 000	17 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 396 000	171 000	173 000	15 000
Operating Profit	−1 025 000	165 000	2 175 000	63 000
Financial Income	6 000	1 000	5 000	1 000
Financial Costs	243 000	55 000	8 000	1 000
Financial Balance	−237 000	−54 000	−3 000	0
Dividends	0	0	0	0
Net Income	−1 161 000	−88 000	1 696 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 979 000	2 730 000	2 680 000	1 122 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	25 000	20 000	0
Total Tangible Assets	32 000	25 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 011 000	2 755 000	2 700 000	1 122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 263 000	870 000	816 000	315 000
Total Current Assets	2 362 000	1 926 000	1 879 000	668 000
Total Assets	4 372 000	4 681 000	4 579 000	1 790 000
Total Equity	528 000	1 689 000	1 777 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 225 000	2 073 000	1 067 000	467 000
Creditors	0	0	557 000	40 000
Unpaid Taxes	115 000	43 000	135 000	130 000
Dividends	0	0	0	0
Other Current Debt	505 000	851 000	567 000	1 057 000
Total Current Debt	619 000	919 000	1 735 000	1 242 000
Total Equity and Debt	4 372 000	4 681 000	4 579 000	1 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−219,89 %	−5,21 %	95,44 %	60,49 %
Debt-to-Equity Ratio	6,11	1,23	0,6	5,77
Operating Profit Margin	−276,28 %	49,11 %	92,63 %	80,77 %
Current Ratio	3,82	2,1	1,08	0,54
Quick Ratio	3,82	2,1	1,08	0,54
Equity Ratio	0,12	0,36	0,39	0,05
Gross Profit Margin	94,61 %	115,77 %	100,21 %	100 %