DISSONANS AS

5641 FUSA

Finances

Share Ownership

Return on Equity

9,16 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	2 000	0	10 000
Net Income	−50 000	−116 000	−83 000	−355 000
Total Assets	659 000	28 000	0	1 000
Total Equity	−546 000	−497 000	−408 000	−325 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	2 000	0	10 000
Expenditure	49 000	126 000	83 000	365 000
Operating Profit	−43 000	−124 000	−83 000	−355 000
Financial Income	0	9 000	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	9 000	0	0
Earnings Before Tax	−50 000	−116 000	−83 000	−355 000
Tax	0	0	0	0
Net Income	−50 000	−116 000	−83 000	−355 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	638 000	27 000	0	0
Total Current Assets	20 000	1 000	0	1 000
Total Assets	659 000	28 000	0	1 000
Total Retained Equity	−576 000	−527 000	−438 000	−355 000
Total Equity	−546 000	−497 000	−408 000	−325 000
Total Long-Term Debt	0	0	408 000	326 000
Total Current Debt	1 205 000	525 000	0	0
Total Equity and Debt	659 000	28 000	0	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	2 000	0	10 000
Other Income	0	0	0	0
Revenue	6 000	2 000	0	10 000
Cost of Goods Sold	64 000	1 000	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	0	0	0
Impairment	0	0	0	0
Expenditure	49 000	126 000	83 000	365 000
Operating Profit	−43 000	−124 000	−83 000	−355 000
Financial Income	0	9 000	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	9 000	0	0
Dividends	0	0	0	0
Net Income	−50 000	−116 000	−83 000	−355 000

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	333 000	0	0	0
Fixtures	305 000	27 000	0	0
Total Tangible Assets	638 000	27 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	638 000	27 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	0	1 000
Total Current Assets	20 000	1 000	0	1 000
Total Assets	659 000	28 000	0	1 000
Total Equity	−546 000	−497 000	−408 000	−325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	408 000	326 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 205 000	525 000	0	0
Total Current Debt	1 205 000	525 000	0	0
Total Equity and Debt	659 000	28 000	0	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,16 %	23,34 %	20,34 %	109,23 %
Debt-to-Equity Ratio	−0	−0	−1	−1
Operating Profit Margin	−716,67 %	−6 200 %	-	−3 550 %
Current Ratio	0,02	0	-	-
Quick Ratio	0,02	0	-	-
Equity Ratio	−0,83	−17,75	-	−325
Gross Profit Margin	−966,67 %	50 %	-	100 %