AMANAH REGNSKAP AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

38,46 %

Current Ratio

0,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	558 000	442 000	94 000
Net Income	20 000	27 000	−20 000
Total Assets	140 000	86 000	29 000
Total Equity	52 000	32 000	5 000

Income (NOK)	2022	2021	2020
Revenue	558 000	442 000	94 000
Expenditure	532 000	412 000	114 000
Operating Profit	26 000	30 000	−20 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	26 000	30 000	−20 000
Tax	6 000	2 000	0
Net Income	20 000	27 000	−20 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	75 000	0	0
Total Current Assets	64 000	86 000	29 000
Total Assets	140 000	86 000	29 000
Total Retained Equity	28 000	8 000	−20 000
Total Equity	52 000	32 000	5 000
Total Long-Term Debt	0	0	0
Total Current Debt	87 000	54 000	24 000
Total Equity and Debt	140 000	86 000	29 000

Cash flow (NOK)	2022	2021	2020
Sales Income	558 000	442 000	94 000
Other Income	0	0	0
Revenue	558 000	442 000	94 000
Cost of Goods Sold	0	0	0
Salary Costs	349 000	274 000	50 000
Depreciation	20 000	0	0
Impairment	0	0	0
Expenditure	532 000	412 000	114 000
Operating Profit	26 000	30 000	−20 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	20 000	27 000	−20 000

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	75 000	0	0
Total Tangible Assets	75 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	75 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	41 000	29 000	27 000
Total Current Assets	64 000	86 000	29 000
Total Assets	140 000	86 000	29 000
Total Equity	52 000	32 000	5 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	41 000	26 000	14 000
Dividends	0	0	0
Other Current Debt	40 000	26 000	10 000
Total Current Debt	87 000	54 000	24 000
Total Equity and Debt	140 000	86 000	29 000

Financial indicators	2022	2021	2020
Return on Equity	38,46 %	84,38 %	−400 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	4,66 %	6,79 %	−21,28 %
Current Ratio	0,74	1,59	1,21
Quick Ratio	0,74	1,59	1,21
Equity Ratio	0,37	0,37	0,17
Gross Profit Margin	100 %	100 %	100 %