EUROMERGER NORWAY AS

1339 VØYENENGA

Finances

Return on Equity

15,22 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	154 000	148 000	0	75 000
Net Income	7 000	7 000	0	2 000
Total Assets	611 000	216 000	32 000	32 000
Total Equity	46 000	39 000	32 000	32 000

Income (NOK)	2022	2021	2019
Revenue	154 000	148 000	75 000
Expenditure	146 000	138 000	73 000
Operating Profit	9 000	9 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	9 000	9 000	2 000
Tax	2 000	2 000	0
Net Income	7 000	7 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	495 000	19 000	4 000	4 000
Total Current Assets	117 000	198 000	29 000	29 000
Total Assets	611 000	216 000	32 000	32 000
Total Retained Equity	16 000	9 000	2 000	2 000
Total Equity	46 000	39 000	32 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	565 000	177 000	0	0
Total Equity and Debt	611 000	216 000	32 000	32 000

Cash flow (NOK)	2022	2021	2019
Sales Income	154 000	148 000	75 000
Other Income	0	0	0
Revenue	154 000	148 000	75 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	146 000	138 000	73 000
Operating Profit	9 000	9 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	7 000	7 000	2 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	495 000	19 000	4 000	4 000
Total Fixed Assets	495 000	19 000	4 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	117 000	24 000	26 000	29 000
Total Current Assets	117 000	198 000	29 000	29 000
Total Assets	611 000	216 000	32 000	32 000
Total Equity	46 000	39 000	32 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	5 000	21 000	0	0
Dividends	0	0	0	0
Other Current Debt	559 000	154 000	0	0
Total Current Debt	565 000	177 000	0	0
Total Equity and Debt	611 000	216 000	32 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,22 %	17,95 %	0 %	6,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,84 %	6,08 %	-	2,67 %
Current Ratio	0,21	1,12	-	-
Quick Ratio	0,21	1,12	-	-
Equity Ratio	0,08	0,18	1	1
Gross Profit Margin	100 %	100 %	-	100 %