VERIFI AS

9013 TROMSØ

Finances

Share Ownership

Return on Equity

−1,86 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	87 000	0	0	0
Net Income	−26 000	−24 000	−37 000	−14 000
Total Assets	1 572 000	1 425 000	1 449 000	1 486 000
Total Equity	1 399 000	1 425 000	1 449 000	1 486 000

Income (NOK)	2022	2021	2020	2019
Revenue	87 000	0	0	0
Expenditure	211 000	24 000	37 000	25 000
Operating Profit	−124 000	−24 000	−37 000	−25 000
Financial Income	69 000	0	0	10 000
Financial Costs	0	0	0	0
Financial Balance	69 000	0	0	10 000
Earnings Before Tax	−55 000	−24 000	−37 000	−14 000
Tax	−29 000	0	0	0
Net Income	−26 000	−24 000	−37 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 362 000	1 424 000	1 424 000	1 477 000
Total Current Assets	210 000	0	24 000	9 000
Total Assets	1 572 000	1 425 000	1 449 000	1 486 000
Total Retained Equity	−101 000	−75 000	−51 000	−14 000
Total Equity	1 399 000	1 425 000	1 449 000	1 486 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	173 000	0	0	0
Total Equity and Debt	1 572 000	1 425 000	1 449 000	1 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	87 000	0	0	0
Other Income	0	0	0	0
Revenue	87 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	146 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	211 000	24 000	37 000	25 000
Operating Profit	−124 000	−24 000	−37 000	−25 000
Financial Income	69 000	0	0	10 000
Financial Costs	0	0	0	0
Financial Balance	69 000	0	0	10 000
Dividends	0	0	0	0
Net Income	−26 000	−24 000	−37 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	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	1 334 000	1 424 000	1 424 000	1 477 000
Total Fixed Assets	1 362 000	1 424 000	1 424 000	1 477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	0	24 000	9 000
Total Current Assets	210 000	0	24 000	9 000
Total Assets	1 572 000	1 425 000	1 449 000	1 486 000
Total Equity	1 399 000	1 425 000	1 449 000	1 486 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	0	0
Unpaid Taxes	14 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	154 000	0	0	0
Total Current Debt	173 000	0	0	0
Total Equity and Debt	1 572 000	1 425 000	1 449 000	1 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,86 %	−1,68 %	−2,55 %	−0,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−142,53 %	-	-	-
Current Ratio	1,21	-	-	-
Quick Ratio	1,21	-	-	-
Equity Ratio	0,89	1	1	1
Gross Profit Margin	100 %	-	-	-