GOT IT FOR CHEAP AS

0263 OSLO

Finances

Share Ownership

Return on Equity

4,02 %

Current Ratio

1,04

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	2 000	111 000	70 000
Net Income	−8 000	−11 000	−114 000	−90 000
Total Assets	−171 000	−163 000	−114 000	−26 000
Total Equity	−199 000	−191 000	−180 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	2 000	111 000	70 000
Expenditure	8 000	14 000	229 000	161 000
Operating Profit	−8 000	−12 000	−118 000	−91 000
Financial Income	0	1 000	4 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	4 000	1 000
Earnings Before Tax	−8 000	−11 000	−114 000	−90 000
Tax	0	0	0	0
Net Income	−8 000	−11 000	−114 000	−90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−200 000	−200 000	−200 000	−200 000
Total Current Assets	29 000	37 000	86 000	174 000
Total Assets	−171 000	−163 000	−114 000	−26 000
Total Retained Equity	−229 000	−216 000	−204 000	−90 000
Total Equity	−199 000	−191 000	−180 000	−66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	28 000	28 000	66 000	39 000
Total Equity and Debt	−171 000	−163 000	−114 000	−26 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	2 000	111 000	70 000
Revenue	0	2 000	111 000	70 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	0	0	163 000	117 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 000	14 000	229 000	161 000
Operating Profit	−8 000	−12 000	−118 000	−91 000
Financial Income	0	1 000	4 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	4 000	1 000
Dividends	0	0	0	0
Net Income	−8 000	−11 000	−114 000	−90 000

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	−200 000	−200 000	−200 000	−200 000
Total Fixed Assets	−200 000	−200 000	−200 000	−200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	37 000	86 000	174 000
Total Current Assets	29 000	37 000	86 000	174 000
Total Assets	−171 000	−163 000	−114 000	−26 000
Total Equity	−199 000	−191 000	−180 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	21 000	59 000	5 000
Unpaid Taxes	4 000	4 000	4 000	21 000
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	3 000	13 000
Total Current Debt	28 000	28 000	66 000	39 000
Total Equity and Debt	−171 000	−163 000	−114 000	−26 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,02 %	5,76 %	63,33 %	136,36 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	−600 %	−106,31 %	−130 %
Current Ratio	1,04	1,32	1,3	4,46
Quick Ratio	1,04	1,32	1,3	4,46
Equity Ratio	1,16	1,17	1,58	2,54
Gross Profit Margin	-	100 %	100 %	97,14 %