ANONYMOUS CONTENT NORDIC AS

0356 OSLO

Finances

Share Ownership

Return on Equity

58,3 %

Current Ratio

0,76

Debt-to-Equity Ratio

−0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 504 000	0	0	0
Net Income	−6 955 000	−4 981 000	2 000	0
Total Assets	2 442 000	327 000	7 000	5 000
Total Equity	−11 930 000	−4 975 000	7 000	5 000

Income (NOK)	2022	2021	2020
Revenue	1 504 000	0	0
Expenditure	8 465 000	4 975 000	5 000
Operating Profit	−6 962 000	−4 975 000	−5 000
Financial Income	11 000	0	0
Financial Costs	4 000	0	0
Financial Balance	7 000	0	0
Earnings Before Tax	−6 955 000	−4 975 000	−5 000
Tax	0	7 000	−7 000
Net Income	−6 955 000	−4 981 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	7 000	0
Total Current Assets	2 442 000	327 000	0	5 000
Total Assets	2 442 000	327 000	7 000	5 000
Total Retained Equity	−11 960 000	−5 005 000	−23 000	0
Total Equity	−11 930 000	−4 975 000	7 000	5 000
Total Long-Term Debt	11 147 000	4 670 000	0	0
Total Current Debt	3 224 000	632 000	0	0
Total Equity and Debt	2 442 000	327 000	7 000	5 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 504 000	0	0
Other Income	0	0	0
Revenue	1 504 000	0	0
Cost of Goods Sold	7 369 000	4 473 000	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	8 465 000	4 975 000	5 000
Operating Profit	−6 962 000	−4 975 000	−5 000
Financial Income	11 000	0	0
Financial Costs	4 000	0	0
Financial Balance	7 000	0	0
Dividends	0	0	0
Net Income	−6 955 000	−4 981 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	7 000	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	7 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 700 000	327 000	0	5 000
Total Current Assets	2 442 000	327 000	0	5 000
Total Assets	2 442 000	327 000	7 000	5 000
Total Equity	−11 930 000	−4 975 000	7 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 147 000	4 670 000	0	0
Creditors	1 813 000	248 000	0	0
Unpaid Taxes	0	50 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 411 000	334 000	0	0
Total Current Debt	3 224 000	632 000	0	0
Total Equity and Debt	2 442 000	327 000	7 000	5 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,3 %	100,12 %	28,57 %	0 %
Debt-to-Equity Ratio	−0,93	−0,94	0	0
Operating Profit Margin	−462,9 %	-	-	-
Current Ratio	0,76	0,52	-	-
Quick Ratio	0,76	0,52	-	-
Equity Ratio	−4,89	−15,21	1	1
Gross Profit Margin	−389,96 %	-	-	-