CHIP NANOIMAGING AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

−2,83 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	93 000	336 000	263 000	0
Net Income	−351 000	−389 000	−4 254 000	−142 000
Total Assets	28 518 000	12 356 000	7 906 000	301 000
Total Equity	12 395 000	2 246 000	2 634 000	−112 000

Income (NOK)	2022	2021	2020	2019
Revenue	93 000	336 000	263 000	0
Expenditure	1 458 000	821 000	6 024 000	182 000
Operating Profit	−1 365 000	−485 000	−5 761 000	−182 000
Financial Income	5 000	4 000	7 000	0
Financial Costs	22 000	17 000	0	0
Financial Balance	−17 000	−13 000	7 000	0
Earnings Before Tax	−1 382 000	−498 000	−5 754 000	−182 000
Tax	−1 031 000	−110 000	−1 500 000	−40 000
Net Income	−351 000	−389 000	−4 254 000	−142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 063 000	7 291 000	1 540 000	40 000
Total Current Assets	13 455 000	5 065 000	6 366 000	261 000
Total Assets	28 518 000	12 356 000	7 906 000	301 000
Total Retained Equity	−5 135 000	−4 784 000	−4 396 000	−142 000
Total Equity	12 395 000	2 246 000	2 634 000	−112 000
Total Long-Term Debt	3 662 000	8 893 000	4 551 000	350 000
Total Current Debt	12 461 000	1 216 000	721 000	62 000
Total Equity and Debt	28 518 000	12 356 000	7 906 000	301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	93 000	10 000	61 000	0
Other Income	0	326 000	202 000	0
Revenue	93 000	336 000	263 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	163 000	203 000	670 000	165 000
Depreciation	35 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	1 458 000	821 000	6 024 000	182 000
Operating Profit	−1 365 000	−485 000	−5 761 000	−182 000
Financial Income	5 000	4 000	7 000	0
Financial Costs	22 000	17 000	0	0
Financial Balance	−17 000	−13 000	7 000	0
Dividends	0	0	0	0
Net Income	−351 000	−389 000	−4 254 000	−142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 913 000	7 265 000	1 540 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	142 000	26 000	0	0
Total Tangible Assets	142 000	26 000	0	0
Total Fiancial Fixed Assets	8 000	0	0	0
Total Fixed Assets	15 063 000	7 291 000	1 540 000	40 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 021 000	2 986 000	5 099 000	261 000
Total Current Assets	13 455 000	5 065 000	6 366 000	261 000
Total Assets	28 518 000	12 356 000	7 906 000	301 000
Total Equity	12 395 000	2 246 000	2 634 000	−112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 662 000	8 893 000	4 551 000	350 000
Creditors	1 844 000	769 000	464 000	4 000
Unpaid Taxes	127 000	86 000	47 000	43 000
Dividends	0	0	0	0
Other Current Debt	10 489 000	361 000	210 000	15 000
Total Current Debt	12 461 000	1 216 000	721 000	62 000
Total Equity and Debt	28 518 000	12 356 000	7 906 000	301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,83 %	−17,32 %	−161,5 %	126,79 %
Debt-to-Equity Ratio	0,3	3,96	1,73	−3,13
Operating Profit Margin	−1 467,74 %	−144,35 %	−2 190,49 %	-
Current Ratio	1,08	4,17	8,83	4,21
Quick Ratio	1,08	4,17	8,83	4,21
Equity Ratio	0,43	0,18	0,33	−0,37
Gross Profit Margin	100 %	100 %	100 %	-