REMOTE NORGE AS

4514 MANDAL

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	905 000	665 000	75 000	0
Net Income	0	−112 000	−15 000	−30 000
Total Assets	1 395 000	252 000	75 000	0
Total Equity	224 000	−127 000	−15 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	905 000	665 000	75 000	0
Expenditure	886 000	774 000	90 000	30 000
Operating Profit	19 000	−109 000	−15 000	−30 000
Financial Income	0	0	0	0
Financial Costs	19 000	3 000	0	0
Financial Balance	−19 000	−3 000	0	0
Earnings Before Tax	0	−112 000	−15 000	−30 000
Tax	0	0	0	0
Net Income	0	−112 000	−15 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 300 000	0	0	0
Total Current Assets	95 000	252 000	75 000	0
Total Assets	1 395 000	252 000	75 000	0
Total Retained Equity	−156 000	−157 000	−45 000	−30 000
Total Equity	224 000	−127 000	−15 000	0
Total Long-Term Debt	50 000	50 000	0	0
Total Current Debt	1 122 000	329 000	90 000	0
Total Equity and Debt	1 395 000	252 000	75 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	355 000	665 000	75 000	0
Other Income	550 000	0	0	0
Revenue	905 000	665 000	75 000	0
Cost of Goods Sold	252 000	309 000	90 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	886 000	774 000	90 000	30 000
Operating Profit	19 000	−109 000	−15 000	−30 000
Financial Income	0	0	0	0
Financial Costs	19 000	3 000	0	0
Financial Balance	−19 000	−3 000	0	0
Dividends	0	0	0	0
Net Income	0	−112 000	−15 000	−30 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 300 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 300 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	−1 000	125 000	75 000
Total Current Assets	95 000	252 000	75 000
Total Assets	1 395 000	252 000	75 000
Total Equity	224 000	−127 000	−15 000
Short-Term Group Debt	10 000	0	0
Total Long-Term Debt	50 000	50 000	0
Creditors	1 115 000	367 000	0
Unpaid Taxes	−64 000	−40 000	0
Dividends	0	0	0
Other Current Debt	−164 000	1 000	90 000
Total Current Debt	1 122 000	329 000	90 000
Total Equity and Debt	1 395 000	252 000	75 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	88,19 %	100 %	-
Debt-to-Equity Ratio	0,22	−0,39	−0	-
Operating Profit Margin	2,1 %	−16,39 %	−20 %	-
Current Ratio	0,08	0,77	0,83	-
Quick Ratio	0,08	0,77	0,83	-
Equity Ratio	0,16	−0,5	−0,2	-
Gross Profit Margin	72,15 %	53,53 %	−20 %	-