GOAL ACHIEVERS AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

1,22 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	366 000	94 000	11 000	134 000
Net Income	−8 000	−277 000	−304 000	−70 000
Total Assets	57 000	40 000	30 000	90 000
Total Equity	−654 000	−646 000	−370 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	366 000	94 000	11 000	134 000
Expenditure	370 000	370 000	312 000	202 000
Operating Profit	−3 000	−277 000	−301 000	−67 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	4 000	3 000
Financial Balance	−5 000	0	−3 000	−3 000
Earnings Before Tax	−8 000	−277 000	−304 000	−70 000
Tax	0	0	0	0
Net Income	−8 000	−277 000	−304 000	−70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	57 000	40 000	30 000	90 000
Total Assets	57 000	40 000	30 000	90 000
Total Retained Equity	−684 000	−676 000	−400 000	−96 000
Total Equity	−654 000	−646 000	−370 000	−66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	711 000	687 000	399 000	155 000
Total Equity and Debt	57 000	40 000	30 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	363 000	94 000	11 000	134 000
Other Income	3 000	0	0	0
Revenue	366 000	94 000	11 000	134 000
Cost of Goods Sold	0	68 000	144 000	18 000
Salary Costs	45 000	15 000	26 000	28 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	370 000	370 000	312 000	202 000
Operating Profit	−3 000	−277 000	−301 000	−67 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	4 000	3 000
Financial Balance	−5 000	0	−3 000	−3 000
Dividends	0	0	0	0
Net Income	−8 000	−277 000	−304 000	−70 000

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	20 000	6 000	22 000	36 000
Total Current Assets	57 000	40 000	30 000	90 000
Total Assets	57 000	40 000	30 000	90 000
Total Equity	−654 000	−646 000	−370 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	−3 000	11 000
Unpaid Taxes	5 000	3 000	1 000	22 000
Dividends	0	0	0	0
Other Current Debt	706 000	681 000	401 000	122 000
Total Current Debt	711 000	687 000	399 000	155 000
Total Equity and Debt	57 000	40 000	30 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,22 %	42,88 %	82,16 %	106,06 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,82 %	−294,68 %	−2 736,36 %	−50 %
Current Ratio	0,08	0,06	0,08	0,58
Quick Ratio	0,08	0,06	0,08	0,58
Equity Ratio	−11,47	−16,15	−12,33	−0,73
Gross Profit Margin	100 %	27,66 %	−1 209,09 %	86,57 %