HEMISPHERIAN AS

0585 OSLO

Finances

Share Ownership

Return on Equity

−22,82 %

Current Ratio

3,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	54 000	81 000	2 828 000
Net Income	−7 972 000	−3 375 000	−620 000
Total Assets	49 673 000	3 205 000	5 963 000
Total Equity	34 941 000	1 065 000	4 190 000

Income (NOK)	2022	2021	2020
Revenue	54 000	81 000	2 828 000
Expenditure	8 129 000	3 439 000	3 444 000
Operating Profit	−8 075 000	−3 358 000	−616 000
Financial Income	177 000	14 000	9 000
Financial Costs	75 000	31 000	12 000
Financial Balance	102 000	−17 000	−3 000
Earnings Before Tax	−7 972 000	−3 375 000	−620 000
Tax	0	0	0
Net Income	−7 972 000	−3 375 000	−620 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	558 000	44 000	62 000
Total Current Assets	49 115 000	3 161 000	5 900 000
Total Assets	49 673 000	3 205 000	5 963 000
Total Retained Equity	0	0	−248 000
Total Equity	34 941 000	1 065 000	4 190 000
Total Long-Term Debt	0	0	0
Total Current Debt	14 731 000	2 140 000	1 772 000
Total Equity and Debt	49 673 000	3 205 000	5 963 000

Cash flow (NOK)	2022	2021	2020
Sales Income	54 000	20 000	2 069 000
Other Income	0	61 000	759 000
Revenue	54 000	81 000	2 828 000
Cost of Goods Sold	12 000	470 000	669 000
Salary Costs	1 346 000	1 291 000	883 000
Depreciation	56 000	19 000	17 000
Impairment	0	0	0
Expenditure	8 129 000	3 439 000	3 444 000
Operating Profit	−8 075 000	−3 358 000	−616 000
Financial Income	177 000	14 000	9 000
Financial Costs	75 000	31 000	12 000
Financial Balance	102 000	−17 000	−3 000
Dividends	0	0	0
Net Income	−7 972 000	−3 375 000	−620 000

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	440 000	44 000	62 000
Total Tangible Assets	440 000	44 000	62 000
Total Fiancial Fixed Assets	118 000	0	0
Total Fixed Assets	558 000	44 000	62 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	45 990 000	2 984 000	4 766 000
Total Current Assets	49 115 000	3 161 000	5 900 000
Total Assets	49 673 000	3 205 000	5 963 000
Total Equity	34 941 000	1 065 000	4 190 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 776 000	168 000	352 000
Unpaid Taxes	571 000	231 000	265 000
Dividends	0	0	0
Other Current Debt	12 384 000	1 740 000	1 155 000
Total Current Debt	14 731 000	2 140 000	1 772 000
Total Equity and Debt	49 673 000	3 205 000	5 963 000

Financial indicators	2022	2021	2020
Return on Equity	−22,82 %	−316,9 %	−14,8 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−14 953,7 %	−4 145,68 %	−21,78 %
Current Ratio	3,33	1,48	3,33
Quick Ratio	3,33	1,48	3,33
Equity Ratio	0,7	0,33	0,7
Gross Profit Margin	77,78 %	−480,25 %	76,34 %