THE BOX NORGE AS

0661 OSLO

Finances

Share Ownership

Return on Equity

−50,48 %

Current Ratio

8,54

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 078 000	1 695 000	1 054 000	233 000
Net Income	−1 406 000	−1 015 000	−1 637 000	−547 000
Total Assets	4 417 000	5 056 000	4 271 000	3 410 000
Total Equity	2 785 000	1 851 000	336 000	337 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 078 000	1 695 000	1 054 000	233 000
Expenditure	2 836 000	2 971 000	3 117 000	920 000
Operating Profit	−1 758 000	−1 276 000	−2 062 000	−688 000
Financial Income	7 000	6 000	2 000	2 000
Financial Costs	51 000	32 000	39 000	17 000
Financial Balance	−44 000	−26 000	−37 000	−15 000
Earnings Before Tax	−1 803 000	−1 301 000	−2 099 000	−703 000
Tax	−396 000	−286 000	−462 000	−156 000
Net Income	−1 406 000	−1 015 000	−1 637 000	−547 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 199 000	1 599 000	1 937 000	2 212 000
Total Current Assets	3 218 000	3 457 000	2 333 000	1 198 000
Total Assets	4 417 000	5 056 000	4 271 000	3 410 000
Total Retained Equity	−4 605 000	−3 199 000	−2 184 000	−547 000
Total Equity	2 785 000	1 851 000	336 000	337 000
Total Long-Term Debt	1 255 000	51 000	64 000	64 000
Total Current Debt	377 000	3 154 000	3 871 000	3 009 000
Total Equity and Debt	4 417 000	5 056 000	4 271 000	3 410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 078 000	1 695 000	1 054 000	233 000
Revenue	1 078 000	1 695 000	1 054 000	233 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	339 000	339 000	338 000	91 000
Impairment	0	0	0	0
Expenditure	2 836 000	2 971 000	3 117 000	920 000
Operating Profit	−1 758 000	−1 276 000	−2 062 000	−688 000
Financial Income	7 000	6 000	2 000	2 000
Financial Costs	51 000	32 000	39 000	17 000
Financial Balance	−44 000	−26 000	−37 000	−15 000
Dividends	0	0	0	0
Net Income	−1 406 000	−1 015 000	−1 637 000	−547 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	659 000	733 000	757 000	780 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	539 000	866 000	1 181 000	1 431 000
Total Tangible Assets	1 199 000	1 599 000	1 937 000	2 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 199 000	1 599 000	1 937 000	2 212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 218 000	3 457 000	2 333 000	1 198 000
Total Assets	4 417 000	5 056 000	4 271 000	3 410 000
Total Equity	2 785 000	1 851 000	336 000	337 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 255 000	51 000	64 000	64 000
Creditors	96 000	17 000	218 000	894 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	27 000	3 000	6 000
Total Current Debt	377 000	3 154 000	3 871 000	3 009 000
Total Equity and Debt	4 417 000	5 056 000	4 271 000	3 410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,48 %	−54,84 %	−487,2 %	−162,31 %
Debt-to-Equity Ratio	0,45	0,03	0,19	0,19
Operating Profit Margin	−163,08 %	−75,28 %	−195,64 %	−295,28 %
Current Ratio	8,54	1,1	0,6	0,4
Quick Ratio	8,54	1,1	0,6	0,4
Equity Ratio	0,63	0,37	0,08	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %