BECOME LEGENDS AS

7010 TRONDHEIM

Finances

Return on Equity

277,11 %

Current Ratio

0,29

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 020 000	1 034 000	822 000	175 000
Net Income	−8 729 000	−4 740 000	−1 574 000	−154 000
Total Assets	1 598 000	986 000	2 728 000	11 000
Total Equity	−3 150 000	−2 978 000	1 302 000	−124 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 020 000	1 034 000	822 000	175 000
Expenditure	9 531 000	5 650 000	2 355 000	329 000
Operating Profit	−8 511 000	−4 616 000	−1 534 000	−154 000
Financial Income	50 000	14 000	−3 000	0
Financial Costs	267 000	137 000	37 000	0
Financial Balance	−217 000	−123 000	−40 000	0
Earnings Before Tax	−8 729 000	−4 740 000	−1 574 000	−154 000
Tax	0	0	0	0
Net Income	−8 729 000	−4 740 000	−1 574 000	−154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	222 000	137 000	61 000	0
Total Current Assets	1 376 000	849 000	2 667 000	11 000
Total Assets	1 598 000	986 000	2 728 000	11 000
Total Retained Equity	−15 234 000	−6 505 000	−1 728 000	−154 000
Total Equity	−3 150 000	−2 978 000	1 302 000	−124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 748 000	3 963 000	1 426 000	135 000
Total Equity and Debt	1 598 000	986 000	2 728 000	11 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 020 000	1 034 000	822 000	175 000
Other Income	0	0	0	0
Revenue	1 020 000	1 034 000	822 000	175 000
Cost of Goods Sold	1 021 000	361 000	912 000	59 000
Salary Costs	579 000	1 414 000	210 000	173 000
Depreciation	60 000	23 000	1 000	0
Impairment	0	0	0	0
Expenditure	9 531 000	5 650 000	2 355 000	329 000
Operating Profit	−8 511 000	−4 616 000	−1 534 000	−154 000
Financial Income	50 000	14 000	−3 000	0
Financial Costs	267 000	137 000	37 000	0
Financial Balance	−217 000	−123 000	−40 000	0
Dividends	0	0	0	0
Net Income	−8 729 000	−4 740 000	−1 574 000	−154 000

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	102 000	54 000	39 000	0
Total Tangible Assets	102 000	54 000	39 000	0
Total Fiancial Fixed Assets	121 000	83 000	22 000	0
Total Fixed Assets	222 000	137 000	61 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	938 000	824 000	2 667 000	0
Total Current Assets	1 376 000	849 000	2 667 000	11 000
Total Assets	1 598 000	986 000	2 728 000	11 000
Total Equity	−3 150 000	−2 978 000	1 302 000	−124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	745 000	1 088 000	136 000	38 000
Unpaid Taxes	66 000	61 000	120 000	2 000
Dividends	0	0	0	0
Other Current Debt	3 938 000	2 594 000	970 000	95 000
Total Current Debt	4 748 000	3 963 000	1 426 000	135 000
Total Equity and Debt	1 598 000	986 000	2 728 000	11 000

Financial indicators	2022	2021	2020	2019
Return on Equity	277,11 %	159,17 %	−120,89 %	124,19 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−834,41 %	−446,42 %	−186,62 %	−88 %
Current Ratio	0,29	0,21	1,87	0,08
Quick Ratio	0,29	0,21	1,87	0,08
Equity Ratio	−1,97	−3,02	0,48	−11,27
Gross Profit Margin	−0,1 %	65,09 %	−10,95 %	66,29 %