RAKETTHUS AS

0596 OSLO

Finances

Share Ownership

Return on Equity

25 %

Current Ratio

−0

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	48 000	0	0
Net Income	3 000	4 000	−4 000	−16 000
Total Assets	4 000	4 000	5 000	10 000
Total Equity	12 000	8 000	4 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	48 000	0	0
Expenditure	0	40 000	4 000	21 000
Operating Profit	0	8 000	−4 000	−20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	0	8 000	−4 000	−20 000
Tax	−3 000	4 000	0	−4 000
Net Income	3 000	4 000	−4 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	4 000	4 000	4 000
Total Current Assets	0	0	1 000	6 000
Total Assets	4 000	4 000	5 000	10 000
Total Retained Equity	−13 000	−16 000	−20 000	−16 000
Total Equity	12 000	8 000	4 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−8 000	−5 000	1 000	2 000
Total Equity and Debt	4 000	4 000	5 000	10 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	48 000	0	0
Other Income	0	0	0	0
Revenue	0	48 000	0	0
Cost of Goods Sold	0	28 000	0	17 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	40 000	4 000	21 000
Operating Profit	0	8 000	−4 000	−20 000
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	3 000	4 000	−4 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	4 000	4 000	4 000
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	0	0	0	0
Total Fixed Assets	4 000	4 000	4 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	6 000
Total Current Assets	0	0	1 000	6 000
Total Assets	4 000	4 000	5 000	10 000
Total Equity	12 000	8 000	4 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−8 000	−8 000	1 000	1 000
Total Current Debt	−8 000	−5 000	1 000	2 000
Total Equity and Debt	4 000	4 000	5 000	10 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25 %	50 %	−100 %	−200 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	16,67 %	-	-
Current Ratio	−0	−0	1	3
Quick Ratio	−0	−0	1	3
Equity Ratio	3	2	0,8	0,8
Gross Profit Margin	-	41,67 %	-	-