B-YOND AS

0484 OSLO

Finances

Share Ownership

Return on Equity

63,7 %

Current Ratio

0,66

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	661 000	0	37 000	378 000
Net Income	−86 000	−47 000	−51 000	28 000
Total Assets	264 000	637 000	702 000	257 000
Total Equity	−135 000	−48 000	−1 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	661 000	0	37 000	378 000
Expenditure	754 000	47 000	88 000	342 000
Operating Profit	−94 000	−47 000	−51 000	36 000
Financial Income	10 000	0	1 000	1 000
Financial Costs	2 000	0	1 000	3 000
Financial Balance	8 000	0	0	−2 000
Earnings Before Tax	−86 000	−47 000	−51 000	33 000
Tax	0	0	0	6 000
Net Income	−86 000	−47 000	−51 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	264 000	637 000	702 000	257 000
Total Assets	264 000	637 000	702 000	257 000
Total Retained Equity	−157 000	−70 000	−23 000	28 000
Total Equity	−135 000	−48 000	−1 000	50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	399 000	686 000	703 000	207 000
Total Equity and Debt	264 000	637 000	702 000	257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	665 000	0	37 000	378 000
Other Income	−4 000	0	0	0
Revenue	661 000	0	37 000	378 000
Cost of Goods Sold	593 000	0	0	312 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	754 000	47 000	88 000	342 000
Operating Profit	−94 000	−47 000	−51 000	36 000
Financial Income	10 000	0	1 000	1 000
Financial Costs	2 000	0	1 000	3 000
Financial Balance	8 000	0	0	−2 000
Dividends	0	0	0	0
Net Income	−86 000	−47 000	−51 000	28 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	264 000	252 000	252 000	252 000
Total Current Assets	264 000	637 000	702 000	257 000
Total Assets	264 000	637 000	702 000	257 000
Total Equity	−135 000	−48 000	−1 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	305 000	395 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	399 000	380 000	308 000	193 000
Total Current Debt	399 000	686 000	703 000	207 000
Total Equity and Debt	264 000	637 000	702 000	257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,7 %	97,92 %	5 100 %	56 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−14,22 %	-	−137,84 %	9,52 %
Current Ratio	0,66	0,93	1	1,24
Quick Ratio	0,66	0,93	1	1,24
Equity Ratio	−0,51	−0,08	−0	0,19
Gross Profit Margin	10,29 %	-	100 %	17,46 %