REBEL REMEDY AS

7350 BUVIKA

Finances

Share Ownership

Return on Equity

928,57 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	132 000	315 000	1 064 000
Net Income	65 000	−193 000	111 000
Total Assets	71 000	147 000	314 000
Total Equity	7 000	−58 000	136 000

Income (NOK)	2022	2021	2020
Revenue	132 000	315 000	1 064 000
Expenditure	67 000	509 000	925 000
Operating Profit	65 000	−193 000	139 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Earnings Before Tax	65 000	−193 000	141 000
Tax	0	0	30 000
Net Income	65 000	−193 000	111 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	71 000	147 000	314 000
Total Assets	71 000	147 000	314 000
Total Retained Equity	−17 000	−82 000	111 000
Total Equity	7 000	−58 000	136 000
Total Long-Term Debt	0	0	0
Total Current Debt	64 000	204 000	179 000
Total Equity and Debt	71 000	147 000	314 000

Cash flow (NOK)	2022	2021	2020
Sales Income	132 000	315 000	1 064 000
Other Income	0	0	0
Revenue	132 000	315 000	1 064 000
Cost of Goods Sold	0	0	0
Salary Costs	−1 000	315 000	718 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	67 000	509 000	925 000
Operating Profit	65 000	−193 000	139 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Dividends	0	0	0
Net Income	65 000	−193 000	111 000

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	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	60 000	18 000	169 000
Total Current Assets	71 000	147 000	314 000
Total Assets	71 000	147 000	314 000
Total Equity	7 000	−58 000	136 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	5 000	1 000	21 000
Unpaid Taxes	2 000	29 000	51 000
Dividends	0	0	0
Other Current Debt	58 000	174 000	77 000
Total Current Debt	64 000	204 000	179 000
Total Equity and Debt	71 000	147 000	314 000

Financial indicators	2022	2021	2020
Return on Equity	928,57 %	332,76 %	81,62 %
Debt-to-Equity Ratio	0	−0	0
Operating Profit Margin	49,24 %	−61,27 %	13,06 %
Current Ratio	1,11	0,72	1,75
Quick Ratio	1,11	0,72	1,75
Equity Ratio	0,1	−0,39	0,43
Gross Profit Margin	100 %	100 %	100 %