LINK UTVIKLING AS

5017 BERGEN

Finances

Share Ownership

Return on Equity

55,33 %

Current Ratio

0,61

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 414 000	846 000	621 000	560 000
Net Income	−109 000	−54 000	−15 000	25 000
Total Assets	305 000	219 000	68 000	100 000
Total Equity	−197 000	−88 000	68 000	49 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 414 000	846 000	621 000	560 000
Expenditure	2 523 000	900 000	635 000	535 000
Operating Profit	−109 000	−54 000	−15 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−109 000	−54 000	−15 000	25 000
Tax	0	0	0	0
Net Income	−109 000	−54 000	−15 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	3 000
Total Current Assets	305 000	219 000	68 000	97 000
Total Assets	305 000	219 000	68 000	100 000
Total Retained Equity	−227 000	−118 000	38 000	0
Total Equity	−197 000	−88 000	68 000	49 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	502 000	307 000	0	50 000
Total Equity and Debt	305 000	219 000	68 000	100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 641 000	743 000	0	0
Other Income	773 000	103 000	621 000	560 000
Revenue	2 414 000	846 000	621 000	560 000
Cost of Goods Sold	0	0	281 000	0
Salary Costs	2 291 000	863 000	320 000	284 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 523 000	900 000	635 000	535 000
Operating Profit	−109 000	−54 000	−15 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	103 000	0	0
Net Income	−109 000	−54 000	−15 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
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	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	305 000	219 000	68 000	97 000
Total Current Assets	305 000	219 000	68 000	97 000
Total Assets	305 000	219 000	68 000	100 000
Total Equity	−197 000	−88 000	68 000	49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	3 000	0	0
Unpaid Taxes	187 000	123 000	0	50 000
Dividends	0	103 000	0	0
Other Current Debt	295 000	76 000	0	0
Total Current Debt	502 000	307 000	0	50 000
Total Equity and Debt	305 000	219 000	68 000	100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,33 %	61,36 %	−22,06 %	51,02 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	−4,52 %	−6,38 %	−2,42 %	4,46 %
Current Ratio	0,61	0,71	-	1,94
Quick Ratio	0,61	0,71	-	1,94
Equity Ratio	−0,65	−0,4	1	0,49
Gross Profit Margin	100 %	100 %	54,75 %	100 %