DET KONGELIGE NORSKE VIDENSKABERS SELSKABS AKADEMI

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

−130,87 %

Current Ratio

4,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 034 000	2 244 000	2 270 000	2 274 000
Net Income	−1 026 000	756 000	247 000	56 000
Total Assets	1 020 000	2 098 000	1 234 000	979 000
Total Equity	784 000	1 810 000	1 054 000	808 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 034 000	2 244 000	2 270 000	2 274 000
Expenditure	3 060 000	1 490 000	2 026 000	2 214 000
Operating Profit	−1 026 000	754 000	244 000	60 000
Financial Income	0	2 000	2 000	−3 000
Financial Costs	0	0	0	0
Financial Balance	0	2 000	2 000	−3 000
Earnings Before Tax	−1 026 000	756 000	247 000	56 000
Tax	0	0	0	0
Net Income	−1 026 000	756 000	247 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 020 000	2 098 000	1 234 000	979 000
Total Assets	1 020 000	2 098 000	1 234 000	979 000
Total Retained Equity	784 000	1 810 000	1 054 000	808 000
Total Equity	784 000	1 810 000	1 054 000	808 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	236 000	288 000	180 000	171 000
Total Equity and Debt	1 020 000	2 098 000	1 234 000	979 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 034 000	2 244 000	1 970 000	1 928 000
Other Income	0	0	300 000	346 000
Revenue	2 034 000	2 244 000	2 270 000	2 274 000
Cost of Goods Sold	0	0	0	0
Salary Costs	877 000	844 000	1 191 000	1 412 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 060 000	1 490 000	2 026 000	2 214 000
Operating Profit	−1 026 000	754 000	244 000	60 000
Financial Income	0	2 000	2 000	−3 000
Financial Costs	0	0	0	0
Financial Balance	0	2 000	2 000	−3 000
Dividends	0	0	0	0
Net Income	−1 026 000	756 000	247 000	56 000

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	344 000	61 000	282 000	352 000
Total Current Assets	1 020 000	2 098 000	1 234 000	979 000
Total Assets	1 020 000	2 098 000	1 234 000	979 000
Total Equity	784 000	1 810 000	1 054 000	808 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	66 000	139 000	7 000	13 000
Unpaid Taxes	61 000	48 000	55 000	44 000
Dividends	0	0	0	0
Other Current Debt	109 000	101 000	119 000	114 000
Total Current Debt	236 000	288 000	180 000	171 000
Total Equity and Debt	1 020 000	2 098 000	1 234 000	979 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−130,87 %	41,77 %	23,43 %	6,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−50,44 %	33,6 %	10,75 %	2,64 %
Current Ratio	4,32	7,28	6,86	5,73
Quick Ratio	4,32	7,28	6,86	5,73
Equity Ratio	0,77	0,86	0,85	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %