INDUSTRIVEGEN SILJAN AS

3748 SILJAN

Finances

Share Ownership

Return on Equity

−54,9 %

Current Ratio

0,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−28 000	−21 000	−20 000	−8 000
Total Assets	698 000	699 000	575 000	565 000
Total Equity	51 000	79 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	28 000	21 000	25 000	10 000
Operating Profit	−28 000	−21 000	−25 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−28 000	−21 000	−25 000	−10 000
Tax	0	0	−6 000	−2 000
Net Income	−28 000	−21 000	−20 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	663 000	663 000	549 000	549 000
Total Current Assets	36 000	37 000	26 000	16 000
Total Assets	698 000	699 000	575 000	565 000
Total Retained Equity	−49 000	−21 000	0	0
Total Equity	51 000	79 000	100 000	100 000
Total Long-Term Debt	0	0	0	465 000
Total Current Debt	647 000	620 000	475 000	0
Total Equity and Debt	698 000	699 000	575 000	565 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	28 000	21 000	25 000	10 000
Operating Profit	−28 000	−21 000	−25 000	−10 000
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	−28 000	−21 000	−20 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	663 000	663 000	549 000	549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	663 000	663 000	549 000	549 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	663 000	663 000	549 000	549 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	1 000	6 000
Total Current Assets	36 000	37 000	26 000	16 000
Total Assets	698 000	699 000	575 000	565 000
Total Equity	51 000	79 000	100 000	100 000
Short-Term Group Debt	646 000	619 000	457 000	0
Total Long-Term Debt	0	0	0	465 000
Creditors	1 000	2 000	19 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	647 000	620 000	475 000	0
Total Equity and Debt	698 000	699 000	575 000	565 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,9 %	−26,58 %	−20 %	−8 %
Debt-to-Equity Ratio	0	0	0	4,65
Operating Profit Margin	-	-	-	-
Current Ratio	0,06	0,06	0,05	-
Quick Ratio	0,06	0,06	0,05	-
Equity Ratio	0,07	0,11	0,17	0,18
Gross Profit Margin	-	-	-	-