DATALINK IT AS

8800 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

161,54 %

Current Ratio

1,11

Debt-to-Equity Ratio

13,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 881 000	1 516 000	738 000	35 000
Net Income	21 000	−59 000	15 000	15 000
Total Assets	653 000	537 000	140 000	40 000
Total Equity	13 000	−8 000	51 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 881 000	1 516 000	738 000	35 000
Expenditure	1 845 000	1 556 000	709 000	19 000
Operating Profit	36 000	−40 000	28 000	16 000
Financial Income	0	0	0	0
Financial Costs	15 000	19 000	9 000	0
Financial Balance	−15 000	−19 000	−9 000	0
Earnings Before Tax	21 000	−59 000	19 000	16 000
Tax	0	0	4 000	2 000
Net Income	21 000	−59 000	15 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	139 000	179 000	0	0
Total Current Assets	514 000	358 000	140 000	40 000
Total Assets	653 000	537 000	140 000	40 000
Total Retained Equity	−8 000	−29 000	30 000	15 000
Total Equity	13 000	−8 000	51 000	36 000
Total Long-Term Debt	178 000	190 000	0	0
Total Current Debt	462 000	355 000	89 000	4 000
Total Equity and Debt	653 000	537 000	140 000	40 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 839 000	1 516 000	737 000	35 000
Other Income	42 000	0	0	0
Revenue	1 881 000	1 516 000	738 000	35 000
Cost of Goods Sold	741 000	800 000	290 000	1 000
Salary Costs	788 000	537 000	179 000	0
Depreciation	41 000	24 000	0	0
Impairment	0	0	0	0
Expenditure	1 845 000	1 556 000	709 000	19 000
Operating Profit	36 000	−40 000	28 000	16 000
Financial Income	0	0	0	0
Financial Costs	15 000	19 000	9 000	0
Financial Balance	−15 000	−19 000	−9 000	0
Dividends	0	0	0	0
Net Income	21 000	−59 000	15 000	15 000

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	139 000	179 000	0	0
Total Tangible Assets	139 000	179 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	139 000	179 000	0	0
Stock	34 000	3 000	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	0	35 000	31 000
Total Current Assets	514 000	358 000	140 000	40 000
Total Assets	653 000	537 000	140 000	40 000
Total Equity	13 000	−8 000	51 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	178 000	190 000	0	0
Creditors	150 000	177 000	23 000	2 000
Unpaid Taxes	218 000	25 000	47 000	0
Dividends	0	0	0	0
Other Current Debt	94 000	53 000	15 000	0
Total Current Debt	462 000	355 000	89 000	4 000
Total Equity and Debt	653 000	537 000	140 000	40 000

Financial indicators	2022	2021	2020	2019
Return on Equity	161,54 %	737,5 %	29,41 %	41,67 %
Debt-to-Equity Ratio	13,69	−23,75	0	0
Operating Profit Margin	1,91 %	−2,64 %	3,79 %	45,71 %
Current Ratio	1,11	1,01	1,57	10
Quick Ratio	1,2	1,02	1,57	10
Equity Ratio	0,02	−0,01	0,36	0,9
Gross Profit Margin	60,61 %	47,23 %	60,7 %	97,14 %