SWITCHR AS

0158 OSLO

Finances

Return on Equity

−39,86 %

Current Ratio

6,76

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 198 000	1 659 000	1 658 000	209 000
Net Income	−14 331 000	−16 801 000	−6 366 000	−2 253 000
Total Assets	55 439 000	45 873 000	18 082 000	5 150 000
Total Equity	35 955 000	11 116 000	6 250 000	−33 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 198 000	1 659 000	1 658 000	209 000
Expenditure	20 491 000	17 118 000	7 942 000	2 394 000
Operating Profit	−13 294 000	−15 459 000	−6 284 000	−2 185 000
Financial Income	547 000	142 000	408 000	42 000
Financial Costs	1 584 000	1 484 000	490 000	109 000
Financial Balance	−1 037 000	−1 342 000	−82 000	−67 000
Earnings Before Tax	−14 331 000	−16 801 000	−6 366 000	−2 253 000
Tax	0	0	0	0
Net Income	−14 331 000	−16 801 000	−6 366 000	−2 253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 852 000	18 289 000	10 630 000	1 135 000
Total Current Assets	25 587 000	27 584 000	7 452 000	4 015 000
Total Assets	55 439 000	45 873 000	18 082 000	5 150 000
Total Retained Equity	0	0	−9 610 000	−3 238 000
Total Equity	35 955 000	11 116 000	6 250 000	−33 000
Total Long-Term Debt	15 698 000	20 052 000	8 320 000	1 250 000
Total Current Debt	3 786 000	14 705 000	3 512 000	3 933 000
Total Equity and Debt	55 439 000	45 873 000	18 082 000	5 150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 769 000	291 000	69 000	209 000
Other Income	2 428 000	1 369 000	1 589 000	0
Revenue	7 198 000	1 659 000	1 658 000	209 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 583 000	6 534 000	2 110 000	0
Depreciation	433 000	375 000	0	0
Impairment	0	3 180 000	0	0
Expenditure	20 491 000	17 118 000	7 942 000	2 394 000
Operating Profit	−13 294 000	−15 459 000	−6 284 000	−2 185 000
Financial Income	547 000	142 000	408 000	42 000
Financial Costs	1 584 000	1 484 000	490 000	109 000
Financial Balance	−1 037 000	−1 342 000	−82 000	−67 000
Dividends	0	0	0	0
Net Income	−14 331 000	−16 801 000	−6 366 000	−2 253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	854 000	1 125 000	2 176 000	1 080 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	326 000	0	0	0
Total Tangible Assets	326 000	0	0	0
Total Fiancial Fixed Assets	28 672 000	17 164 000	8 455 000	55 000
Total Fixed Assets	29 852 000	18 289 000	10 630 000	1 135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 880 000	15 984 000	5 084 000	1 417 000
Total Current Assets	25 587 000	27 584 000	7 452 000	4 015 000
Total Assets	55 439 000	45 873 000	18 082 000	5 150 000
Total Equity	35 955 000	11 116 000	6 250 000	−33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 698 000	20 052 000	8 320 000	1 250 000
Creditors	1 013 000	3 682 000	314 000	267 000
Unpaid Taxes	824 000	483 000	220 000	0
Dividends	0	0	0	0
Other Current Debt	1 949 000	8 509 000	1 179 000	1 866 000
Total Current Debt	3 786 000	14 705 000	3 512 000	3 933 000
Total Equity and Debt	55 439 000	45 873 000	18 082 000	5 150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−39,86 %	−151,14 %	−101,86 %	6 827,27 %
Debt-to-Equity Ratio	0,44	1,8	1,33	−37,88
Operating Profit Margin	−184,69 %	−931,83 %	−379,01 %	−1 045,45 %
Current Ratio	6,76	1,88	2,12	1,02
Quick Ratio	6,76	1,88	2,12	1,02
Equity Ratio	0,65	0,24	0,35	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %