VOJVOJ AS

3560 HEMSEDAL

Finances

Share Ownership

Return on Equity

99,5 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0,09

Key figures (NOK)	2022	2021	2020
Revenue	155 000	410 000	64 000
Net Income	−2 812 000	−2 188 000	−95 000
Total Assets	96 000	953 000	42 000
Total Equity	−2 826 000	−14 000	28 000

Income (NOK)	2022	2021	2020
Revenue	155 000	410 000	64 000
Expenditure	2 950 000	2 598 000	159 000
Operating Profit	−2 796 000	−2 188 000	−95 000
Financial Income	3 000	3 000	0
Financial Costs	20 000	3 000	0
Financial Balance	−17 000	0	0
Earnings Before Tax	−2 812 000	−2 188 000	−95 000
Tax	0	0	0
Net Income	−2 812 000	−2 188 000	−95 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	96 000	953 000	42 000
Total Assets	96 000	953 000	42 000
Total Retained Equity	−5 102 000	−2 283 000	−95 000
Total Equity	−2 826 000	−14 000	28 000
Total Long-Term Debt	250 000	0	0
Total Current Debt	2 673 000	967 000	14 000
Total Equity and Debt	96 000	953 000	42 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 000	92 000	8 000
Other Income	150 000	319 000	56 000
Revenue	155 000	410 000	64 000
Cost of Goods Sold	500 000	1 100 000	0
Salary Costs	199 000	142 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 950 000	2 598 000	159 000
Operating Profit	−2 796 000	−2 188 000	−95 000
Financial Income	3 000	3 000	0
Financial Costs	20 000	3 000	0
Financial Balance	−17 000	0	0
Dividends	0	0	0
Net Income	−2 812 000	−2 188 000	−95 000

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	78 000	952 000	42 000
Total Current Assets	96 000	953 000	42 000
Total Assets	96 000	953 000	42 000
Total Equity	−2 826 000	−14 000	28 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	250 000	0	0
Creditors	1 911 000	990 000	14 000
Unpaid Taxes	0	−36 000	0
Dividends	0	0	0
Other Current Debt	234 000	13 000	0
Total Current Debt	2 673 000	967 000	14 000
Total Equity and Debt	96 000	953 000	42 000

Financial indicators	2022	2021	2020
Return on Equity	99,5 %	15 628,57 %	−339,29 %
Debt-to-Equity Ratio	−0,09	−0	0
Operating Profit Margin	−1 803,87 %	−533,66 %	−148,44 %
Current Ratio	0,04	0,99	3
Quick Ratio	0,04	0,99	3
Equity Ratio	−29,44	−0,01	0,67
Gross Profit Margin	−222,58 %	−168,29 %	100 %