PARTREDERIET WAAGE ANS

5392 STOREBØ

Finances

Share Ownership

Return on Equity

29,63 %

Current Ratio

Debt-to-Equity Ratio

−1,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	71 000	65 000	262 000
Net Income	−72 000	−15 000	−123 000	69 000
Total Assets	101 000	174 000	324 000	440 000
Total Equity	−243 000	−171 000	−157 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	71 000	65 000	262 000
Expenditure	72 000	92 000	186 000	193 000
Operating Profit	−72 000	−21 000	−122 000	69 000
Financial Income	0	6 000	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	6 000	−1 000	0
Earnings Before Tax	−72 000	−15 000	−123 000	69 000
Tax	0	0	0	0
Net Income	−72 000	−15 000	−123 000	69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	171 000	307 000	397 000
Total Current Assets	0	3 000	17 000	43 000
Total Assets	101 000	174 000	324 000	440 000
Total Retained Equity	−243 000	−171 000	−157 000	−34 000
Total Equity	−243 000	−171 000	−157 000	−34 000
Total Long-Term Debt	318 000	318 000	455 000	471 000
Total Current Debt	26 000	28 000	26 000	3 000
Total Equity and Debt	101 000	174 000	324 000	440 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	59 000	262 000
Other Income	0	71 000	6 000	0
Revenue	0	71 000	65 000	262 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	82 000	90 000	85 000
Impairment	0	0	0	0
Expenditure	72 000	92 000	186 000	193 000
Operating Profit	−72 000	−21 000	−122 000	69 000
Financial Income	0	6 000	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	6 000	−1 000	0
Dividends	0	0	0	0
Net Income	−72 000	−15 000	−123 000	69 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	19 000	34 000	49 000
Total Tangible Assets	100 000	171 000	307 000	397 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	100 000	171 000	307 000	397 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	3 000	8 000	5 000
Total Current Assets	0	3 000	17 000	43 000
Total Assets	101 000	174 000	324 000	440 000
Total Equity	−243 000	−171 000	−157 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	318 000	318 000	455 000	471 000
Creditors	0	2 000	2 000	0
Unpaid Taxes	0	0	0	3 000
Dividends	0	0	0	0
Other Current Debt	26 000	26 000	23 000	0
Total Current Debt	26 000	28 000	26 000	3 000
Total Equity and Debt	101 000	174 000	324 000	440 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,63 %	8,77 %	78,34 %	−202,94 %
Debt-to-Equity Ratio	−1,31	−1,86	−2,9	−13,85
Operating Profit Margin	-	−29,58 %	−187,69 %	26,34 %
Current Ratio	0	0,11	0,65	14,33
Quick Ratio	0	0,11	0,65	14,33
Equity Ratio	−2,41	−0,98	−0,48	−0,08
Gross Profit Margin	-	100 %	100 %	100 %