EFTIR AS

0250 OSLO

Finances

Share Ownership

Return on Equity

−99,51 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 883 000	105 000	0
Net Income	−204 000	−250 000	−15 000
Total Assets	599 000	343 000	90 000
Total Equity	205 000	260 000	15 000

Income (NOK)	2022	2021	2020
Revenue	1 883 000	105 000	0
Expenditure	2 086 000	355 000	15 000
Operating Profit	−203 000	−250 000	−15 000
Financial Income	0	1 000	0
Financial Costs	0	0	0
Financial Balance	0	1 000	0
Earnings Before Tax	−204 000	−250 000	−15 000
Tax	0	0	0
Net Income	−204 000	−250 000	−15 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	184 000	230 000	0
Total Current Assets	416 000	113 000	90 000
Total Assets	599 000	343 000	90 000
Total Retained Equity	−469 000	−265 000	−15 000
Total Equity	205 000	260 000	15 000
Total Long-Term Debt	0	0	0
Total Current Debt	395 000	83 000	75 000
Total Equity and Debt	599 000	343 000	90 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 738 000	31 000	0
Other Income	145 000	73 000	0
Revenue	1 883 000	105 000	0
Cost of Goods Sold	727 000	77 000	0
Salary Costs	638 000	141 000	0
Depreciation	46 000	4 000	0
Impairment	0	0	0
Expenditure	2 086 000	355 000	15 000
Operating Profit	−203 000	−250 000	−15 000
Financial Income	0	1 000	0
Financial Costs	0	0	0
Financial Balance	0	1 000	0
Dividends	0	0	0
Net Income	−204 000	−250 000	−15 000

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	184 000	230 000	0
Total Tangible Assets	184 000	230 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	184 000	230 000	0
Stock	0	9 000	0
Total Investments	0	0	0
Cash, Bank	391 000	92 000	90 000
Total Current Assets	416 000	113 000	90 000
Total Assets	599 000	343 000	90 000
Total Equity	205 000	260 000	15 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	26 000	51 000	0
Unpaid Taxes	53 000	−33 000	0
Dividends	0	0	0
Other Current Debt	315 000	65 000	75 000
Total Current Debt	395 000	83 000	75 000
Total Equity and Debt	599 000	343 000	90 000

Financial indicators	2022	2021	2020
Return on Equity	−99,51 %	−96,15 %	−100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−10,78 %	−238,1 %	-
Current Ratio	1,05	1,36	1,2
Quick Ratio	1,05	1,53	1,2
Equity Ratio	0,34	0,76	0,17
Gross Profit Margin	61,39 %	26,67 %	-