BAUCK TECHNOLOGIES AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

−262,5 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	158 000	645 000	537 000
Net Income	−126 000	−1 000	200 000
Total Assets	206 000	296 000	403 000
Total Equity	48 000	174 000	225 000

Income (NOK)	2022	2021	2020
Revenue	158 000	645 000	537 000
Expenditure	285 000	647 000	281 000
Operating Profit	−127 000	−1 000	256 000
Financial Income	1 000	1 000	0
Financial Costs	1 000	0	0
Financial Balance	0	1 000	0
Earnings Before Tax	−126 000	−1 000	255 000
Tax	0	0	55 000
Net Income	−126 000	−1 000	200 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	206 000	296 000	403 000
Total Assets	206 000	296 000	403 000
Total Retained Equity	18 000	150 000	200 000
Total Equity	48 000	174 000	225 000
Total Long-Term Debt	0	0	0
Total Current Debt	158 000	122 000	178 000
Total Equity and Debt	206 000	296 000	403 000

Cash flow (NOK)	2022	2021	2020
Sales Income	158 000	645 000	537 000
Other Income	0	0	0
Revenue	158 000	645 000	537 000
Cost of Goods Sold	0	0	0
Salary Costs	180 000	575 000	194 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	285 000	647 000	281 000
Operating Profit	−127 000	−1 000	256 000
Financial Income	1 000	1 000	0
Financial Costs	1 000	0	0
Financial Balance	0	1 000	0
Dividends	0	50 000	0
Net Income	−126 000	−1 000	200 000

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	182 000	261 000	342 000
Total Current Assets	206 000	296 000	403 000
Total Assets	206 000	296 000	403 000
Total Equity	48 000	174 000	225 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	7 000	0	1 000
Unpaid Taxes	41 000	55 000	106 000
Dividends	0	50 000	0
Other Current Debt	111 000	67 000	16 000
Total Current Debt	158 000	122 000	178 000
Total Equity and Debt	206 000	296 000	403 000

Financial indicators	2022	2021	2020
Return on Equity	−262,5 %	−0,57 %	88,89 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−80,38 %	−0,16 %	47,67 %
Current Ratio	1,3	2,43	2,26
Quick Ratio	1,3	2,43	2,26
Equity Ratio	0,23	0,59	0,56
Gross Profit Margin	100 %	100 %	100 %