EVOLVE COMBAT AS

7033 TRONDHEIM

Finances

Share Ownership

Return on Equity

16,67 %

Current Ratio

0,97

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	304 000	353 000	184 000	210 000
Net Income	−1 000	−3 000	−73 000	46 000
Total Assets	174 000	83 000	97 000	113 000
Total Equity	−6 000	−5 000	−2 000	71 000

Income (NOK)	2022	2021	2020	2019
Revenue	304 000	353 000	184 000	210 000
Expenditure	305 000	368 000	255 000	149 000
Operating Profit	−1 000	−15 000	−71 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	1 000	0	−2 000	−1 000
Earnings Before Tax	−1 000	−15 000	−73 000	59 000
Tax	0	−13 000	0	13 000
Net Income	−1 000	−3 000	−73 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	174 000	83 000	97 000	113 000
Total Assets	174 000	83 000	97 000	113 000
Total Retained Equity	−36 000	−35 000	−32 000	46 000
Total Equity	−6 000	−5 000	−2 000	71 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	180 000	89 000	100 000	43 000
Total Equity and Debt	174 000	83 000	97 000	113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	304 000	353 000	184 000	210 000
Other Income	0	0	0	0
Revenue	304 000	353 000	184 000	210 000
Cost of Goods Sold	192 000	228 000	135 000	97 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	305 000	368 000	255 000	149 000
Operating Profit	−1 000	−15 000	−71 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	1 000	0	−2 000	−1 000
Dividends	0	0	0	0
Net Income	−1 000	−3 000	−73 000	46 000

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	82 000	12 000	68 000	29 000
Total Current Assets	174 000	83 000	97 000	113 000
Total Assets	174 000	83 000	97 000	113 000
Total Equity	−6 000	−5 000	−2 000	71 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	87 000	16 000	31 000	14 000
Unpaid Taxes	41 000	9 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	52 000	64 000	66 000	16 000
Total Current Debt	180 000	89 000	100 000	43 000
Total Equity and Debt	174 000	83 000	97 000	113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,67 %	60 %	3 650 %	64,79 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−0,33 %	−4,25 %	−38,59 %	29,05 %
Current Ratio	0,97	0,93	0,97	2,63
Quick Ratio	0,97	0,93	0,97	2,63
Equity Ratio	−0,03	−0,06	−0,02	0,63
Gross Profit Margin	36,84 %	35,41 %	26,63 %	53,81 %