TANDOORI MASALA AS

3615 KONGSBERG

Finances

Share Ownership

Return on Equity

−87,8 %

Current Ratio

0,67

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 824 000	3 107 000	2 206 000	0
Net Income	72 000	−437 000	252 000	0
Total Assets	252 000	308 000	476 000	30 000
Total Equity	−82 000	−154 000	282 000	30 000

Income (NOK)	2022	2021	2020
Revenue	2 824 000	3 107 000	2 206 000
Expenditure	2 751 000	3 544 000	1 882 000
Operating Profit	72 000	−437 000	325 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	72 000	−437 000	325 000
Tax	0	0	73 000
Net Income	72 000	−437 000	252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	35 000	46 000	0
Total Current Assets	226 000	274 000	431 000	30 000
Total Assets	252 000	308 000	476 000	30 000
Total Retained Equity	−112 000	−184 000	252 000	0
Total Equity	−82 000	−154 000	282 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	335 000	463 000	194 000	0
Total Equity and Debt	252 000	308 000	476 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 819 000	3 106 000	2 206 000
Other Income	5 000	1 000	0
Revenue	2 824 000	3 107 000	2 206 000
Cost of Goods Sold	861 000	858 000	538 000
Salary Costs	1 278 000	2 154 000	836 000
Depreciation	8 000	11 000	14 000
Impairment	0	0	0
Expenditure	2 751 000	3 544 000	1 882 000
Operating Profit	72 000	−437 000	325 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	72 000	−437 000	252 000

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	26 000	35 000	46 000	0
Total Tangible Assets	26 000	35 000	46 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	35 000	46 000	0
Stock	63 000	77 000	77 000	0
Total Investments	0	0	0	0
Cash, Bank	142 000	148 000	330 000	30 000
Total Current Assets	226 000	274 000	431 000	30 000
Total Assets	252 000	308 000	476 000	30 000
Total Equity	−82 000	−154 000	282 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	−14 000	10 000	0
Unpaid Taxes	151 000	109 000	173 000	0
Dividends	0	0	0	0
Other Current Debt	165 000	368 000	−62 000	0
Total Current Debt	335 000	463 000	194 000	0
Total Equity and Debt	252 000	308 000	476 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−87,8 %	283,77 %	89,36 %	0 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	2,55 %	−14,07 %	14,73 %	-
Current Ratio	0,67	0,59	2,22	-
Quick Ratio	0,83	0,71	3,68	-
Equity Ratio	−0,33	−0,5	0,59	1
Gross Profit Margin	69,51 %	72,38 %	75,61 %	-