EMBED AS

7045 TRONDHEIM

Finances

Return on Equity

67,12 %

Current Ratio

4,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	75 000	0	0
Net Income	49 000	0	−6 000
Total Assets	91 000	24 000	30 000
Total Equity	73 000	24 000	30 000

Income (NOK)	2022	2020
Revenue	75 000	0
Expenditure	26 000	6 000
Operating Profit	49 000	−6 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	49 000	−6 000
Tax	0	0
Net Income	49 000	−6 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	9 000	9 000	0
Total Current Assets	82 000	15 000	30 000
Total Assets	91 000	24 000	30 000
Total Retained Equity	43 000	−6 000	0
Total Equity	73 000	24 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	18 000	0	0
Total Equity and Debt	91 000	24 000	30 000

Cash flow (NOK)	2022	2020
Sales Income	75 000	0
Other Income	0	0
Revenue	75 000	0
Cost of Goods Sold	26 000	0
Salary Costs	0	0
Depreciation	0	0
Impairment	0	0
Expenditure	26 000	6 000
Operating Profit	49 000	−6 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	49 000	−6 000

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	9 000	9 000	0
Total Fixed Assets	9 000	9 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	82 000	15 000	30 000
Total Current Assets	82 000	15 000	30 000
Total Assets	91 000	24 000	30 000
Total Equity	73 000	24 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	18 000	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	18 000	0	0
Total Equity and Debt	91 000	24 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	67,12 %	0 %	−20 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	65,33 %	-	-
Current Ratio	4,56	-	-
Quick Ratio	4,56	-	-
Equity Ratio	0,8	1	1
Gross Profit Margin	65,33 %	-	-