SIMULATION SCANDINAVIA AS

3148 HVASSER

Finances

Share Ownership

Return on Equity

−0,25 %

Current Ratio

4,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 000	−4 000	−2 000	−11 000
Total Assets	1 048 000	1 049 000	1 048 000	1 050 000
Total Equity	810 000	812 000	816 000	818 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	2 000	4 000	2 000	11 000
Operating Profit	−2 000	−4 000	−2 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−2 000	−4 000	−2 000	−11 000
Tax	0	0	0	0
Net Income	−2 000	−4 000	−2 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 048 000	1 049 000	1 048 000	1 050 000
Total Assets	1 048 000	1 049 000	1 048 000	1 050 000
Total Retained Equity	281 000	283 000	287 000	289 000
Total Equity	810 000	812 000	816 000	818 000
Total Long-Term Debt	0	162 000	158 000	157 000
Total Current Debt	238 000	74 000	74 000	75 000
Total Equity and Debt	1 048 000	1 049 000	1 048 000	1 050 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 000	4 000	2 000	11 000
Operating Profit	−2 000	−4 000	−2 000	−11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 000	−4 000	−2 000	−11 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	3 000	1 000	3 000
Total Current Assets	1 048 000	1 049 000	1 048 000	1 050 000
Total Assets	1 048 000	1 049 000	1 048 000	1 050 000
Total Equity	810 000	812 000	816 000	818 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	162 000	158 000	157 000
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	238 000	74 000	74 000	74 000
Total Current Debt	238 000	74 000	74 000	75 000
Total Equity and Debt	1 048 000	1 049 000	1 048 000	1 050 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,25 %	−0,49 %	−0,25 %	−1,34 %
Debt-to-Equity Ratio	0	0,2	0,19	0,19
Operating Profit Margin	-	-	-	-
Current Ratio	4,4	14,18	14,16	14
Quick Ratio	4,4	14,18	14,16	14
Equity Ratio	0,77	0,77	0,78	0,78
Gross Profit Margin	-	-	-	-