ROALD AMUNDSEN FØDESTED

1632 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

40 %

Current Ratio

6,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 405 000	2 135 000	100 000
Net Income	72 000	5 000	2 000
Total Assets	213 000	132 000	479 000
Total Equity	180 000	108 000	102 000

Income (NOK)	2022	2021	2020
Revenue	1 405 000	2 135 000	100 000
Expenditure	1 333 000	2 130 000	98 000
Operating Profit	72 000	5 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	72 000	5 000	2 000
Tax	0	0	0
Net Income	72 000	5 000	2 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	213 000	132 000	479 000
Total Assets	213 000	132 000	479 000
Total Retained Equity	80 000	8 000	2 000
Total Equity	180 000	108 000	102 000
Total Long-Term Debt	0	0	0
Total Current Debt	33 000	24 000	377 000
Total Equity and Debt	213 000	132 000	479 000

Cash flow (NOK)	2022	2021	2020
Sales Income	508 000	123 000	0
Other Income	898 000	2 012 000	100 000
Revenue	1 405 000	2 135 000	100 000
Cost of Goods Sold	18 000	74 000	0
Salary Costs	195 000	267 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 333 000	2 130 000	98 000
Operating Profit	72 000	5 000	2 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	72 000	5 000	2 000

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	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	207 000	98 000	479 000
Total Current Assets	213 000	132 000	479 000
Total Assets	213 000	132 000	479 000
Total Equity	180 000	108 000	102 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	27 000	12 000	16 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	7 000	13 000	362 000
Total Current Debt	33 000	24 000	377 000
Total Equity and Debt	213 000	132 000	479 000

Financial indicators	2022	2021	2020
Return on Equity	40 %	4,63 %	1,96 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	5,12 %	0,23 %	2 %
Current Ratio	6,45	5,5	1,27
Quick Ratio	6,45	5,5	1,27
Equity Ratio	0,85	0,82	0,21
Gross Profit Margin	98,72 %	96,53 %	100 %