CULTRIX INTERNATIONAL AS

0154 OSLO

Finances

Share Ownership

Return on Equity

17,36 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	187 000	167 000	169 000	14 000
Net Income	21 000	34 000	58 000	−14 000
Total Assets	121 000	44 000	65 000	16 000
Total Equity	121 000	44 000	61 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	187 000	167 000	169 000	14 000
Expenditure	160 000	123 000	111 000	28 000
Operating Profit	27 000	43 000	58 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	27 000	44 000	58 000	−14 000
Tax	6 000	10 000	0	0
Net Income	21 000	34 000	58 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	0	0	0
Total Current Assets	101 000	44 000	65 000	16 000
Total Assets	121 000	44 000	65 000	16 000
Total Retained Equity	91 000	14 000	61 000	−14 000
Total Equity	121 000	44 000	61 000	16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	4 000	0
Total Equity and Debt	121 000	44 000	65 000	16 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	121 000	110 000	120 000	8 000
Other Income	66 000	57 000	49 000	6 000
Revenue	187 000	167 000	169 000	14 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	160 000	123 000	111 000	28 000
Operating Profit	27 000	43 000	58 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	21 000	34 000	58 000	−14 000

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	19 000	0	0	0
Total Tangible Assets	19 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	44 000	61 000	16 000
Total Current Assets	101 000	44 000	65 000	16 000
Total Assets	121 000	44 000	65 000	16 000
Total Equity	121 000	44 000	61 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	4 000	0
Total Current Debt	0	0	4 000	0
Total Equity and Debt	121 000	44 000	65 000	16 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,36 %	77,27 %	95,08 %	−87,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,44 %	25,75 %	34,32 %	−100 %
Current Ratio	-	-	16,25	-
Quick Ratio	-	-	16,25	-
Equity Ratio	1	1	0,94	1
Gross Profit Margin	100 %	100 %	100 %	100 %