VOICE CHOICE AS

1169 OSLO

Finances

Share Ownership

Return on Equity

4,69 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	966 000	810 000	658 000	250 000
Net Income	3 000	24 000	18 000	−5 000
Total Assets	205 000	286 000	146 000	48 000
Total Equity	64 000	61 000	37 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	966 000	810 000	658 000	250 000
Expenditure	962 000	777 000	637 000	255 000
Operating Profit	4 000	31 000	21 000	−5 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	3 000	31 000	20 000	−5 000
Tax	1 000	7 000	2 000	0
Net Income	3 000	24 000	18 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	16 000	0	0
Total Current Assets	194 000	270 000	146 000	48 000
Total Assets	205 000	286 000	146 000	48 000
Total Retained Equity	34 000	38 000	13 000	−5 000
Total Equity	64 000	61 000	37 000	18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	141 000	225 000	109 000	30 000
Total Equity and Debt	205 000	286 000	146 000	48 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	966 000	810 000	658 000	250 000
Other Income	0	0	0	0
Revenue	966 000	810 000	658 000	250 000
Cost of Goods Sold	18 000	4 000	17 000	2 000
Salary Costs	752 000	595 000	408 000	152 000
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	962 000	777 000	637 000	255 000
Operating Profit	4 000	31 000	21 000	−5 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	3 000	24 000	18 000	−5 000

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	11 000	16 000	0	0
Total Tangible Assets	11 000	16 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	16 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	176 000	229 000	142 000	29 000
Total Current Assets	194 000	270 000	146 000	48 000
Total Assets	205 000	286 000	146 000	48 000
Total Equity	64 000	61 000	37 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	24 000	9 000	1 000
Unpaid Taxes	59 000	133 000	54 000	12 000
Dividends	0	0	0	0
Other Current Debt	75 000	61 000	44 000	17 000
Total Current Debt	141 000	225 000	109 000	30 000
Total Equity and Debt	205 000	286 000	146 000	48 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,69 %	39,34 %	48,65 %	−27,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,41 %	3,83 %	3,19 %	−2 %
Current Ratio	1,38	1,2	1,34	1,6
Quick Ratio	1,38	1,2	1,34	1,6
Equity Ratio	0,31	0,21	0,25	0,38
Gross Profit Margin	98,14 %	99,51 %	97,42 %	99,2 %