HOUSE OF OSLO AS

0251 OSLO

Finances

Share Ownership

Return on Equity

−59,4 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 478 000	964 000	0	0
Net Income	−4 474 000	−4 062 000	0	1 000
Total Assets	15 092 000	5 758 000	51 000	51 000
Total Equity	7 532 000	2 006 000	46 000	45 000

Income (NOK)	2022	2021	2019
Revenue	15 478 000	964 000	0
Expenditure	21 212 000	6 172 000	0
Operating Profit	−5 733 000	−5 208 000	0
Financial Income	0	0	1 000
Financial Costs	2 000	0	0
Financial Balance	−2 000	0	1 000
Earnings Before Tax	−5 735 000	−5 208 000	1 000
Tax	−1 261 000	−1 147 000	0
Net Income	−4 474 000	−4 062 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 352 000	4 136 000	0	0
Total Current Assets	9 739 000	1 621 000	51 000	51 000
Total Assets	15 092 000	5 758 000	51 000	51 000
Total Retained Equity	−8 534 000	−4 060 000	1 000	1 000
Total Equity	7 532 000	2 006 000	46 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 560 000	3 752 000	6 000	6 000
Total Equity and Debt	15 092 000	5 758 000	51 000	51 000

Cash flow (NOK)	2022	2021	2019
Sales Income	1 079 000	258 000	0
Other Income	14 399 000	706 000	0
Revenue	15 478 000	964 000	0
Cost of Goods Sold	978 000	223 000	0
Salary Costs	0	0	0
Depreciation	714 000	63 000	0
Impairment	0	0	0
Expenditure	21 212 000	6 172 000	0
Operating Profit	−5 733 000	−5 208 000	0
Financial Income	0	0	1 000
Financial Costs	2 000	0	0
Financial Balance	−2 000	0	1 000
Dividends	0	0	0
Net Income	−4 474 000	−4 062 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 408 000	1 147 000	0	0
Real Eastate	247 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 697 000	2 990 000	0	0
Total Tangible Assets	2 945 000	2 990 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 352 000	4 136 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 970 000	1 170 000	51 000	51 000
Total Current Assets	9 739 000	1 621 000	51 000	51 000
Total Assets	15 092 000	5 758 000	51 000	51 000
Total Equity	7 532 000	2 006 000	46 000	45 000
Short-Term Group Debt	0	0	6 000	6 000
Total Long-Term Debt	0	0	0	0
Creditors	3 975 000	2 807 000	0	0
Unpaid Taxes	14 000	440 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 571 000	505 000	0	0
Total Current Debt	7 560 000	3 752 000	6 000	6 000
Total Equity and Debt	15 092 000	5 758 000	51 000	51 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−59,4 %	−202,49 %	0 %	2,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−37,04 %	−540,25 %	-	-
Current Ratio	1,29	0,43	8,5	8,5
Quick Ratio	1,29	0,43	8,5	8,5
Equity Ratio	0,5	0,35	0,9	0,88
Gross Profit Margin	93,68 %	76,87 %	-	-