BUTIKKEN? AS

6750 STADLANDET

Finances

Share Ownership

Return on Equity

17,39 %

Current Ratio

23,59

Debt-to-Equity Ratio

−2,04

Key figures (NOK)	2022	2021	2020
Revenue	93 000	258 000	0
Net Income	−64 000	−297 000	−37 000
Total Assets	401 000	410 000	294 000
Total Equity	−368 000	−304 000	−7 000

Income (NOK)	2022	2021	2020
Revenue	93 000	258 000	0
Expenditure	157 000	555 000	37 000
Operating Profit	−64 000	−297 000	−37 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−64 000	−297 000	−37 000
Tax	0	0	0
Net Income	−64 000	−297 000	−37 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	401 000	410 000	294 000
Total Assets	401 000	410 000	294 000
Total Retained Equity	−398 000	−334 000	−37 000
Total Equity	−368 000	−304 000	−7 000
Total Long-Term Debt	751 000	751 000	0
Total Current Debt	17 000	−38 000	301 000
Total Equity and Debt	401 000	410 000	294 000

Cash flow (NOK)	2022	2021	2020
Sales Income	82 000	258 000	0
Other Income	11 000	0	0
Revenue	93 000	258 000	0
Cost of Goods Sold	0	1 000	0
Salary Costs	64 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	157 000	555 000	37 000
Operating Profit	−64 000	−297 000	−37 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−64 000	−297 000	−37 000

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	390 000	410 000	294 000
Total Current Assets	401 000	410 000	294 000
Total Assets	401 000	410 000	294 000
Total Equity	−368 000	−304 000	−7 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	751 000	751 000	0
Creditors	5 000	3 000	0
Unpaid Taxes	4 000	−41 000	0
Dividends	0	0	0
Other Current Debt	7 000	0	301 000
Total Current Debt	17 000	−38 000	301 000
Total Equity and Debt	401 000	410 000	294 000

Financial indicators	2022	2021	2020
Return on Equity	17,39 %	97,7 %	528,57 %
Debt-to-Equity Ratio	−2,04	−2,47	−0
Operating Profit Margin	−68,82 %	−115,12 %	-
Current Ratio	23,59	−10,79	0,98
Quick Ratio	23,59	−10,79	0,98
Equity Ratio	−0,92	−0,74	−0,02
Gross Profit Margin	100 %	99,61 %	-