SHOPPING NORGE AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

49,66 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	5 013 000	2 743 000	882 000
Net Income	436 000	266 000	145 000
Total Assets	1 541 000	751 000	408 000
Total Equity	878 000	441 000	175 000

Income (NOK)	2022	2021	2020
Revenue	5 013 000	2 743 000	882 000
Expenditure	4 542 000	2 466 000	723 000
Operating Profit	470 000	277 000	159 000
Financial Income	1 000	1 000	0
Financial Costs	6 000	1 000	0
Financial Balance	−5 000	0	0
Earnings Before Tax	465 000	277 000	159 000
Tax	29 000	11 000	13 000
Net Income	436 000	266 000	145 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	19 000	0	0
Total Current Assets	1 522 000	751 000	408 000
Total Assets	1 541 000	751 000	408 000
Total Retained Equity	848 000	411 000	145 000
Total Equity	878 000	441 000	175 000
Total Long-Term Debt	0	0	0
Total Current Debt	663 000	310 000	233 000
Total Equity and Debt	1 541 000	751 000	408 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 615 000	2 512 000	784 000
Other Income	398 000	231 000	98 000
Revenue	5 013 000	2 743 000	882 000
Cost of Goods Sold	403 000	1 706 000	545 000
Salary Costs	3 078 000	123 000	0
Depreciation	2 000	0	0
Impairment	0	0	0
Expenditure	4 542 000	2 466 000	723 000
Operating Profit	470 000	277 000	159 000
Financial Income	1 000	1 000	0
Financial Costs	6 000	1 000	0
Financial Balance	−5 000	0	0
Dividends	0	0	0
Net Income	436 000	266 000	145 000

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	19 000	0	0
Total Tangible Assets	19 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	19 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	551 000	213 000	223 000
Total Current Assets	1 522 000	751 000	408 000
Total Assets	1 541 000	751 000	408 000
Total Equity	878 000	441 000	175 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	61 000	87 000	192 000
Unpaid Taxes	287 000	49 000	−17 000
Dividends	0	0	0
Other Current Debt	287 000	164 000	45 000
Total Current Debt	663 000	310 000	233 000
Total Equity and Debt	1 541 000	751 000	408 000

Financial indicators	2022	2021	2020
Return on Equity	49,66 %	60,32 %	82,86 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	9,38 %	10,1 %	18,03 %
Current Ratio	2,3	2,42	1,75
Quick Ratio	2,3	2,42	1,75
Equity Ratio	0,57	0,59	0,43
Gross Profit Margin	91,96 %	37,81 %	38,21 %