1EARTH HOLDING AS

4610 KRISTIANSAND S

Finances

Return on Equity

−87,1 %

Current Ratio

0,88

Debt-to-Equity Ratio

−0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	422 000	191 000	41 000	1 000
Net Income	27 000	−76 000	−6 000	−5 000
Total Assets	108 000	23 000	30 000	25 000
Total Equity	−31 000	−58 000	19 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	422 000	191 000	41 000	1 000
Expenditure	396 000	267 000	47 000	6 000
Operating Profit	26 000	−76 000	−6 000	−5 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	27 000	−76 000	−6 000	−5 000
Tax	0	0	0	0
Net Income	27 000	−76 000	−6 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	10 000	10 000	10 000
Total Current Assets	98 000	13 000	20 000	15 000
Total Assets	108 000	23 000	30 000	25 000
Total Retained Equity	−61 000	−88 000	−11 000	−5 000
Total Equity	−31 000	−58 000	19 000	25 000
Total Long-Term Debt	28 000	0	0	0
Total Current Debt	111 000	81 000	11 000	0
Total Equity and Debt	108 000	23 000	30 000	25 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	422 000	191 000	41 000	1 000
Other Income	0	0	0	0
Revenue	422 000	191 000	41 000	1 000
Cost of Goods Sold	104 000	0	0	0
Salary Costs	193 000	243 000	45 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	396 000	267 000	47 000	6 000
Operating Profit	26 000	−76 000	−6 000	−5 000
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	27 000	−76 000	−6 000	−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	10 000	10 000	10 000	10 000
Total Fixed Assets	10 000	10 000	10 000	10 000
Stock	28 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	13 000	20 000	0
Total Current Assets	98 000	13 000	20 000	15 000
Total Assets	108 000	23 000	30 000	25 000
Total Equity	−31 000	−58 000	19 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	0	0	0
Creditors	22 000	1 000	0	0
Unpaid Taxes	15 000	28 000	11 000	0
Dividends	0	0	0	0
Other Current Debt	74 000	52 000	0	0
Total Current Debt	111 000	81 000	11 000	0
Total Equity and Debt	108 000	23 000	30 000	25 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−87,1 %	131,03 %	−31,58 %	−20 %
Debt-to-Equity Ratio	−0,9	−0	0	0
Operating Profit Margin	6,16 %	−39,79 %	−14,63 %	−500 %
Current Ratio	0,88	0,16	1,82	-
Quick Ratio	1,18	0,16	1,82	-
Equity Ratio	−0,29	−2,52	0,63	1
Gross Profit Margin	75,36 %	100 %	100 %	100 %