ØYVIND BAKKE

0962 OSLO

Finances

Share Ownership

Return on Equity

67,2 %

Current Ratio

6,2

Debt-to-Equity Ratio

Key figures (NOK)	2020	2019	2018	2017
Revenue	215 000	171 000	207 000	209 000
Net Income	127 000	33 000	23 000	33 000
Total Assets	225 000	182 000	107 000	139 000
Total Equity	189 000	81 000	99 000	32 000

Income (NOK)	2020	2019	2018	2017
Revenue	215 000	171 000	207 000	209 000
Expenditure	88 000	31 000	29 000	29 000
Operating Profit	127 000	32 000	23 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	127 000	33 000	23 000	33 000
Tax	0	0	0	0
Net Income	127 000	33 000	23 000	33 000

Balance (NOK)	2020	2019	2018	2017
Total Fixed Assets	8 000	16 000	25 000	0
Total Current Assets	217 000	166 000	82 000	139 000
Total Assets	225 000	182 000	107 000	139 000
Total Retained Equity	189 000	81 000	99 000	32 000
Total Equity	189 000	81 000	99 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	35 000	101 000	8 000	106 000
Total Equity and Debt	225 000	182 000	107 000	139 000

Cash flow (NOK)	2020	2019	2018	2017
Sales Income	215 000	171 000	207 000	209 000
Other Income	0	0	0	0
Revenue	215 000	171 000	207 000	209 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	9 000	1 000	0
Impairment	0	0	0	0
Expenditure	88 000	31 000	29 000	29 000
Operating Profit	127 000	32 000	23 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	51 000	0	7 000
Net Income	127 000	33 000	23 000	33 000

Balance details (NOK)	2020	2019	2018	2017
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	16 000	25 000	0
Total Tangible Assets	8 000	16 000	25 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	16 000	25 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	86 000	12 000	25 000
Total Current Assets	217 000	166 000	82 000	139 000
Total Assets	225 000	182 000	107 000	139 000
Total Equity	189 000	81 000	99 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	96 000	8 000	104 000
Unpaid Taxes	32 000	5 000	0	2 000
Dividends	0	51 000	0	7 000
Other Current Debt	0	0	0	0
Total Current Debt	35 000	101 000	8 000	106 000
Total Equity and Debt	225 000	182 000	107 000	139 000

Financial indicators	2020	2019	2018	2017
Return on Equity	67,2 %	40,74 %	23,23 %	103,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,07 %	18,71 %	11,11 %	15,79 %
Current Ratio	6,2	1,64	10,25	1,31
Quick Ratio	6,2	1,64	10,25	1,31
Equity Ratio	0,84	0,45	0,93	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %