SAR OFOTEN AS

8515 NARVIK

Finances

Share Ownership

Return on Equity

116,67 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	41 000	84 000
Net Income	−133 000	−23 000	−19 000	26 000
Total Assets	13 000	28 000	52 000	69 000
Total Equity	−114 000	19 000	43 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	41 000	84 000
Expenditure	132 000	23 000	65 000	50 000
Operating Profit	−133 000	−23 000	−24 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−133 000	−23 000	−24 000	34 000
Tax	0	0	−5 000	7 000
Net Income	−133 000	−23 000	−19 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	17 000	0	0
Total Current Assets	0	11 000	52 000	69 000
Total Assets	13 000	28 000	52 000	69 000
Total Retained Equity	−149 000	−16 000	8 000	26 000
Total Equity	−114 000	19 000	43 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	127 000	9 000	9 000	8 000
Total Equity and Debt	13 000	28 000	52 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	41 000	84 000
Revenue	0	0	41 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	132 000	23 000	65 000	50 000
Operating Profit	−133 000	−23 000	−24 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−133 000	−23 000	−19 000	26 000

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	13 000	17 000	0	0
Total Tangible Assets	13 000	17 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 000	17 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	11 000	46 000	69 000
Total Current Assets	0	11 000	52 000	69 000
Total Assets	13 000	28 000	52 000	69 000
Total Equity	−114 000	19 000	43 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	112 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	15 000	9 000	9 000	0
Total Current Debt	127 000	9 000	9 000	8 000
Total Equity and Debt	13 000	28 000	52 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,67 %	−121,05 %	−44,19 %	42,62 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	-	-	−58,54 %	40,48 %
Current Ratio	0	1,22	5,78	8,63
Quick Ratio	0	1,22	5,78	8,63
Equity Ratio	−8,77	0,68	0,83	0,88
Gross Profit Margin	-	-	100 %	100 %