CONSEILLER BJØRNAR KRISTIANSEN

2540 TOLGA

Finances

Share Ownership

Return on Equity

−13,33 %

Current Ratio

0,28

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	353 000	413 000	535 000	729 000
Net Income	10 000	50 000	132 000	363 000
Total Assets	76 000	181 000	197 000	449 000
Total Equity	−75 000	14 000	119 000	280 000

Income (NOK)	2022	2021	2020	2019
Revenue	353 000	413 000	535 000	729 000
Expenditure	331 000	354 000	400 000	379 000
Operating Profit	22 000	59 000	135 000	350 000
Financial Income	0	1 000	4 000	20 000
Financial Costs	12 000	10 000	7 000	6 000
Financial Balance	−12 000	−9 000	−3 000	14 000
Earnings Before Tax	10 000	50 000	132 000	363 000
Tax	0	0	0	0
Net Income	10 000	50 000	132 000	363 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	34 000	34 000	34 000
Total Current Assets	42 000	147 000	163 000	415 000
Total Assets	76 000	181 000	197 000	449 000
Total Retained Equity	−75 000	14 000	119 000	280 000
Total Equity	−75 000	14 000	119 000	280 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	150 000	167 000	78 000	169 000
Total Equity and Debt	76 000	181 000	197 000	449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	353 000	413 000	535 000	729 000
Other Income	0	0	0	0
Revenue	353 000	413 000	535 000	729 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	9 000	4 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	331 000	354 000	400 000	379 000
Operating Profit	22 000	59 000	135 000	350 000
Financial Income	0	1 000	4 000	20 000
Financial Costs	12 000	10 000	7 000	6 000
Financial Balance	−12 000	−9 000	−3 000	14 000
Dividends	0	0	0	0
Net Income	10 000	50 000	132 000	363 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	34 000	34 000	34 000	34 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	34 000	34 000	34 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	34 000	34 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	25 000	20 000
Total Current Assets	42 000	147 000	163 000	415 000
Total Assets	76 000	181 000	197 000	449 000
Total Equity	−75 000	14 000	119 000	280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	65 000	31 000	25 000
Unpaid Taxes	18 000	12 000	47 000	28 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	31 000
Total Current Debt	150 000	167 000	78 000	169 000
Total Equity and Debt	76 000	181 000	197 000	449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,33 %	357,14 %	110,92 %	129,64 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	6,23 %	14,29 %	25,23 %	48,01 %
Current Ratio	0,28	0,88	2,09	2,46
Quick Ratio	0,28	0,88	2,09	2,46
Equity Ratio	−0,99	0,08	0,6	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %