CONTRACTING AS

0277 OSLO

Finances

Share Ownership

Return on Equity

−155,95 %

Current Ratio

0,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 186 000	583 000	204 000	0
Net Income	−22 471 000	−19 357 000	−17 069 000	−6 300 000
Total Assets	23 765 000	19 483 000	9 868 000	5 422 000
Total Equity	14 409 000	1 679 000	6 637 000	3 706 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 186 000	583 000	204 000	0
Expenditure	30 302 000	25 663 000	22 043 000	8 075 000
Operating Profit	−29 115 000	−25 080 000	−21 840 000	−8 075 000
Financial Income	41 000	41 000	38 000	6 000
Financial Costs	121 000	48 000	81 000	7 000
Financial Balance	−80 000	−7 000	−43 000	−1 000
Earnings Before Tax	−29 196 000	−25 088 000	−21 883 000	−8 076 000
Tax	−6 725 000	−5 730 000	−4 814 000	−1 777 000
Net Income	−22 471 000	−19 357 000	−17 069 000	−6 300 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 046 000	12 344 000	6 679 000	1 915 000
Total Current Assets	4 719 000	7 139 000	3 189 000	3 507 000
Total Assets	23 765 000	19 483 000	9 868 000	5 422 000
Total Retained Equity	−11 461 000	−12 751 000	−5 363 000	−6 300 000
Total Equity	14 409 000	1 679 000	6 637 000	3 706 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 356 000	17 804 000	3 231 000	1 716 000
Total Equity and Debt	23 765 000	19 483 000	9 868 000	5 422 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 186 000	583 000	204 000	0
Other Income	0	0	0	0
Revenue	1 186 000	583 000	204 000	0
Cost of Goods Sold	1 217 000	329 000	0	0
Salary Costs	18 057 000	16 900 000	12 000 000	3 140 000
Depreciation	23 000	50 000	50 000	27 000
Impairment	0	0	0	0
Expenditure	30 302 000	25 663 000	22 043 000	8 075 000
Operating Profit	−29 115 000	−25 080 000	−21 840 000	−8 075 000
Financial Income	41 000	41 000	38 000	6 000
Financial Costs	121 000	48 000	81 000	7 000
Financial Balance	−80 000	−7 000	−43 000	−1 000
Dividends	0	0	0	0
Net Income	−22 471 000	−19 357 000	−17 069 000	−6 300 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 046 000	12 321 000	6 591 000	1 777 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	23 000	73 000	123 000
Total Tangible Assets	0	23 000	73 000	123 000
Total Fiancial Fixed Assets	0	0	15 000	15 000
Total Fixed Assets	19 046 000	12 344 000	6 679 000	1 915 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 733 000	5 426 000	2 667 000	3 198 000
Total Current Assets	4 719 000	7 139 000	3 189 000	3 507 000
Total Assets	23 765 000	19 483 000	9 868 000	5 422 000
Total Equity	14 409 000	1 679 000	6 637 000	3 706 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 343 000	1 212 000	1 023 000	931 000
Unpaid Taxes	1 183 000	1 391 000	1 081 000	490 000
Dividends	0	0	0	0
Other Current Debt	5 830 000	15 202 000	1 127 000	295 000
Total Current Debt	9 356 000	17 804 000	3 231 000	1 716 000
Total Equity and Debt	23 765 000	19 483 000	9 868 000	5 422 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−155,95 %	−1 152,89 %	−257,18 %	−169,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2 454,89 %	−4 301,89 %	−10 705,88 %	-
Current Ratio	0,5	0,4	0,99	2,04
Quick Ratio	0,5	0,4	0,99	2,04
Equity Ratio	0,61	0,09	0,67	0,68
Gross Profit Margin	−2,61 %	43,57 %	100 %	-