XPLAQUE AS

4044 HAFRSFJORD

Finances

Share Ownership

Return on Equity

785,71 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Net Income	−55 000	10 000	−7 000	−6 000
Total Assets	32 000	81 000	37 000	44 000
Total Equity	−7 000	48 000	37 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Expenditure	55 000	40 000	7 000	6 000
Operating Profit	−55 000	10 000	−7 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−55 000	10 000	−7 000	−6 000
Tax	0	0	0	0
Net Income	−55 000	10 000	−7 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	32 000	81 000	37 000	44 000
Total Assets	32 000	81 000	37 000	44 000
Total Retained Equity	−57 000	−2 000	−13 000	−6 000
Total Equity	−7 000	48 000	37 000	44 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	39 000	33 000	0	0
Total Equity and Debt	32 000	81 000	37 000	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	50 000	0	0
Other Income	0	0	0	0
Revenue	0	50 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	55 000	40 000	7 000	6 000
Operating Profit	−55 000	10 000	−7 000	−6 000
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	−55 000	10 000	−7 000	−6 000

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	32 000	81 000	37 000	44 000
Total Current Assets	32 000	81 000	37 000	44 000
Total Assets	32 000	81 000	37 000	44 000
Total Equity	−7 000	48 000	37 000	44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	39 000	32 000	0	0
Total Current Debt	39 000	33 000	0	0
Total Equity and Debt	32 000	81 000	37 000	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	785,71 %	20,83 %	−18,92 %	−13,64 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	-	20 %	-	-
Current Ratio	0,82	2,45	-	-
Quick Ratio	0,82	2,45	-	-
Equity Ratio	−0,22	0,59	1	1
Gross Profit Margin	-	100 %	-	-