NOR KJØTT AS

0188 OSLO

Finances

Share Ownership

Return on Equity

−56,96 %

Current Ratio

0,54

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	17 278 000	4 091 000	0
Net Income	483 000	−811 000	−550 000
Total Assets	1 241 000	578 000	43 000
Total Equity	−848 000	−1 331 000	−520 000

Income (NOK)	2022	2021	2020
Revenue	17 278 000	4 091 000	0
Expenditure	16 795 000	4 901 000	550 000
Operating Profit	483 000	−809 000	−550 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Earnings Before Tax	483 000	−811 000	−550 000
Tax	0	0	0
Net Income	483 000	−811 000	−550 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	122 000	59 000	11 000
Total Current Assets	1 119 000	519 000	32 000
Total Assets	1 241 000	578 000	43 000
Total Retained Equity	−878 000	−1 361 000	−550 000
Total Equity	−848 000	−1 331 000	−520 000
Total Long-Term Debt	0	0	0
Total Current Debt	2 089 000	1 909 000	563 000
Total Equity and Debt	1 241 000	578 000	43 000

Cash flow (NOK)	2022	2021	2020
Sales Income	17 278 000	4 091 000	0
Other Income	0	0	0
Revenue	17 278 000	4 091 000	0
Cost of Goods Sold	14 140 000	3 170 000	0
Salary Costs	1 178 000	224 000	0
Depreciation	15 000	15 000	0
Impairment	0	0	0
Expenditure	16 795 000	4 901 000	550 000
Operating Profit	483 000	−809 000	−550 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Dividends	0	0	0
Net Income	483 000	−811 000	−550 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	75 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	47 000	59 000	0
Total Tangible Assets	122 000	59 000	0
Total Fiancial Fixed Assets	0	0	11 000
Total Fixed Assets	122 000	59 000	11 000
Stock	113 000	102 000	0
Total Investments	0	0	0
Cash, Bank	831 000	373 000	32 000
Total Current Assets	1 119 000	519 000	32 000
Total Assets	1 241 000	578 000	43 000
Total Equity	−848 000	−1 331 000	−520 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	93 000	184 000	7 000
Unpaid Taxes	226 000	43 000	0
Dividends	0	0	0
Other Current Debt	1 770 000	1 682 000	556 000
Total Current Debt	2 089 000	1 909 000	563 000
Total Equity and Debt	1 241 000	578 000	43 000

Financial indicators	2022	2021	2020
Return on Equity	−56,96 %	60,93 %	105,77 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	2,8 %	−19,78 %	-
Current Ratio	0,54	0,27	0,06
Quick Ratio	0,57	0,29	0,06
Equity Ratio	−0,68	−2,3	−12,09
Gross Profit Margin	18,16 %	22,51 %	-