AMEND.WORLD AS

0652 OSLO

Finances

Share Ownership

Return on Equity

1 051,52 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 719 000	1 063 000	574 000	1 141 000
Net Income	347 000	−20 000	93 000	284 000
Total Assets	861 000	367 000	231 000	460 000
Total Equity	33 000	27 000	47 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 719 000	1 063 000	574 000	1 141 000
Expenditure	2 244 000	1 079 000	454 000	777 000
Operating Profit	475 000	−15 000	120 000	364 000
Financial Income	11 000	5 000	−1 000	1 000
Financial Costs	42 000	9 000	0	0
Financial Balance	−31 000	−4 000	−1 000	1 000
Earnings Before Tax	444 000	−20 000	119 000	364 000
Tax	98 000	0	26 000	80 000
Net Income	347 000	−20 000	93 000	284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	8 000	0	0
Total Current Assets	857 000	359 000	231 000	460 000
Total Assets	861 000	367 000	231 000	460 000
Total Retained Equity	3 000	−3 000	0	0
Total Equity	33 000	27 000	47 000	34 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	828 000	340 000	184 000	426 000
Total Equity and Debt	861 000	367 000	231 000	460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 719 000	1 063 000	574 000	1 141 000
Other Income	0	0	0	0
Revenue	2 719 000	1 063 000	574 000	1 141 000
Cost of Goods Sold	5 000	0	0	0
Salary Costs	1 891 000	809 000	337 000	512 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 244 000	1 079 000	454 000	777 000
Operating Profit	475 000	−15 000	120 000	364 000
Financial Income	11 000	5 000	−1 000	1 000
Financial Costs	42 000	9 000	0	0
Financial Balance	−31 000	−4 000	−1 000	1 000
Dividends	340 000	0	80 000	280 000
Net Income	347 000	−20 000	93 000	284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	8 000	0	0
Total Tangible Assets	0	8 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	8 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	567 000	188 000	216 000	460 000
Total Current Assets	857 000	359 000	231 000	460 000
Total Assets	861 000	367 000	231 000	460 000
Total Equity	33 000	27 000	47 000	34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−24 000	−5 000	0	0
Unpaid Taxes	232 000	117 000	42 000	18 000
Dividends	340 000	0	80 000	280 000
Other Current Debt	518 000	227 000	36 000	48 000
Total Current Debt	828 000	340 000	184 000	426 000
Total Equity and Debt	861 000	367 000	231 000	460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 051,52 %	−74,07 %	197,87 %	835,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,47 %	−1,41 %	20,91 %	31,9 %
Current Ratio	1,04	1,06	1,26	1,08
Quick Ratio	1,04	1,06	1,26	1,08
Equity Ratio	0,04	0,07	0,2	0,07
Gross Profit Margin	99,82 %	100 %	100 %	100 %