POPUP NORWAY AS

6522 FREI

Finances

Share Ownership

Return on Equity

−16 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	228 000	0	0
Net Income	−4 000	2 000	−1 000	−1 000
Total Assets	671 000	700 000	28 000	30 000
Total Equity	25 000	30 000	28 000	29 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	228 000	0	0
Expenditure	4 000	226 000	0	2 000
Operating Profit	−4 000	2 000	0	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−4 000	2 000	0	−2 000
Tax	0	0	0	0
Net Income	−4 000	2 000	−1 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	671 000	700 000	28 000	30 000
Total Assets	671 000	700 000	28 000	30 000
Total Retained Equity	−5 000	0	−2 000	−1 000
Total Equity	25 000	30 000	28 000	29 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	646 000	670 000	0	2 000
Total Equity and Debt	671 000	700 000	28 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	189 000	0	0
Other Income	0	39 000	0	0
Revenue	0	228 000	0	0
Cost of Goods Sold	0	−63 000	0	0
Salary Costs	0	144 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 000	226 000	0	2 000
Operating Profit	−4 000	2 000	0	−2 000
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	−4 000	2 000	−1 000	−1 000

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	300 000	300 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	−29 000	0	30 000
Total Current Assets	671 000	700 000	28 000	30 000
Total Assets	671 000	700 000	28 000	30 000
Total Equity	25 000	30 000	28 000	29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	577 000	527 000	0	2 000
Unpaid Taxes	2 000	54 000	0	0
Dividends	0	0	0	0
Other Current Debt	67 000	89 000	0	0
Total Current Debt	646 000	670 000	0	2 000
Total Equity and Debt	671 000	700 000	28 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16 %	6,67 %	−3,57 %	−3,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	0,88 %	-	-
Current Ratio	1,04	1,04	-	15
Quick Ratio	1,94	1,89	-	15
Equity Ratio	0,04	0,04	1	0,97
Gross Profit Margin	-	127,63 %	-	-