company

ADDRESS AS

0161 OSLO

Finances

Roles & Owners Share Ownership Announcements

Return on Equity

−105,92 %

Current Ratio

2,55

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020
Revenue	17 000	854 000	80 000
Net Income	−1 235 000	−367 000	−249 000
Total Assets	2 380 000	2 608 000	99 000
Total Equity	1 166 000	2 401 000	76 000

Income (NOK)	2022	2021	2020
Revenue	17 000	854 000	80 000
Expenditure	1 283 000	1 227 000	329 000
Operating Profit	−1 265 000	−373 000	−249 000
Financial Income	36 000	6 000	0
Financial Costs	5 000	0	0
Financial Balance	31 000	6 000	0
Earnings Before Tax	−1 235 000	−367 000	−249 000
Tax	0	0	0
Net Income	−1 235 000	−367 000	−249 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 016 000	1 640 000	0
Total Current Assets	365 000	968 000	99 000
Total Assets	2 380 000	2 608 000	99 000
Total Retained Equity	−1 851 000	−616 000	−249 000
Total Equity	1 166 000	2 401 000	76 000
Total Long-Term Debt	1 072 000	22 000	20 000
Total Current Debt	143 000	185 000	3 000
Total Equity and Debt	2 380 000	2 608 000	99 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	854 000	0
Other Income	17 000	0	80 000
Revenue	17 000	854 000	80 000
Cost of Goods Sold	158 000	630 000	0
Salary Costs	776 000	560 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 283 000	1 227 000	329 000
Operating Profit	−1 265 000	−373 000	−249 000
Financial Income	36 000	6 000	0
Financial Costs	5 000	0	0
Financial Balance	31 000	6 000	0
Dividends	0	0	0
Net Income	−1 235 000	−367 000	−249 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	2 016 000	1 640 000	0
Total Fixed Assets	2 016 000	1 640 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	354 000	918 000	99 000
Total Current Assets	365 000	968 000	99 000
Total Assets	2 380 000	2 608 000	99 000
Total Equity	1 166 000	2 401 000	76 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 072 000	22 000	20 000
Creditors	30 000	6 000	3 000
Unpaid Taxes	46 000	135 000	0
Dividends	0	0	0
Other Current Debt	67 000	44 000	0
Total Current Debt	143 000	185 000	3 000
Total Equity and Debt	2 380 000	2 608 000	99 000

Financial indicators	2022	2021	2020
Return on Equity	−105,92 %	−15,29 %	−327,63 %
Debt-to-Equity Ratio	0,92	0,01	0,26
Operating Profit Margin	−7 441,18 %	−43,68 %	−311,25 %
Current Ratio	2,55	5,23	33
Quick Ratio	2,55	5,23	33
Equity Ratio	0,49	0,92	0,77
Gross Profit Margin	−829,41 %	26,23 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English