FINAL CUT FOR REAL NORWAY AS

1423 SKI

Finances

Share Ownership

Return on Equity

50 %

Current Ratio

11,22

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	46 000	135 000	0	0
Net Income	32 000	−3 000	0	−5 000
Total Assets	101 000	49 000	423 000	423 000
Total Equity	64 000	30 000	31 000	36 000

Income (NOK)	2022	2021	2019
Revenue	46 000	135 000	0
Expenditure	6 000	138 000	6 000
Operating Profit	40 000	−3 000	−6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	40 000	−3 000	−5 000
Tax	9 000	0	0
Net Income	32 000	−3 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	101 000	49 000	423 000	423 000
Total Assets	101 000	49 000	423 000	423 000
Total Retained Equity	34 000	0	0	0
Total Equity	64 000	30 000	31 000	36 000
Total Long-Term Debt	30 000	0	0	0
Total Current Debt	9 000	19 000	393 000	387 000
Total Equity and Debt	103 000	49 000	423 000	423 000

Cash flow (NOK)	2022	2021	2019
Sales Income	46 000	135 000	0
Other Income	0	0	0
Revenue	46 000	135 000	0
Cost of Goods Sold	0	0	0
Salary Costs	0	135 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	6 000	138 000	6 000
Operating Profit	40 000	−3 000	−6 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	32 000	−3 000	−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	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	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	49 000	423 000	423 000
Total Current Assets	101 000	49 000	423 000	423 000
Total Assets	101 000	49 000	423 000	423 000
Total Equity	64 000	30 000	31 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	19 000	393 000	387 000
Total Current Debt	9 000	19 000	393 000	387 000
Total Equity and Debt	103 000	49 000	423 000	423 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50 %	−10 %	0 %	−13,89 %
Debt-to-Equity Ratio	0,47	0	0	0
Operating Profit Margin	86,96 %	−2,22 %	-	-
Current Ratio	11,22	2,58	1,08	1,09
Quick Ratio	11,22	2,58	1,08	1,09
Equity Ratio	0,63	0,61	0,07	0,09
Gross Profit Margin	100 %	100 %	-	-