EIVIND FROST-NORDHAGEN

7023 TRONDHEIM

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

0,33

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2019	2018
Revenue	45 000	56 000	87 000	115 000
Net Income	38 000	11 000	45 000	20 000
Total Assets	15 000	8 000	61 000	48 000
Total Equity	0	0	3 000	−15 000

Income (NOK)	2022	2021	2019	2018
Revenue	45 000	56 000	87 000	115 000
Expenditure	6 000	45 000	36 000	74 000
Operating Profit	40 000	11 000	45 000	30 000
Financial Income	0	0	2 000	0
Financial Costs	2 000	0	1 000	10 000
Financial Balance	−2 000	0	1 000	−10 000
Earnings Before Tax	38 000	11 000	45 000	20 000
Tax	0	0	0	0
Net Income	38 000	11 000	45 000	20 000

Balance (NOK)	2022	2021	2019	2018
Total Fixed Assets	13 000	0	11 000	11 000
Total Current Assets	2 000	8 000	50 000	37 000
Total Assets	15 000	8 000	61 000	48 000
Total Retained Equity	0	0	0	−15 000
Total Equity	0	0	3 000	−15 000
Total Long-Term Debt	0	0	41 000	28 000
Total Current Debt	6 000	10 000	18 000	35 000
Total Equity and Debt	6 000	10 000	61 000	48 000

Cash flow (NOK)	2022	2021	2019	2018
Sales Income	45 000	55 000	87 000	115 000
Other Income	0	1 000	0	0
Revenue	45 000	56 000	87 000	115 000
Cost of Goods Sold	1 000	0	18 000	33 000
Salary Costs	0	25 000	0	0
Depreciation	3 000	5 000	5 000	5 000
Impairment	0	0	10 000	23 000
Expenditure	6 000	45 000	36 000	74 000
Operating Profit	40 000	11 000	45 000	30 000
Financial Income	0	0	2 000	0
Financial Costs	2 000	0	1 000	10 000
Financial Balance	−2 000	0	1 000	−10 000
Dividends	0	0	0	0
Net Income	38 000	11 000	45 000	20 000

Balance details (NOK)	2022	2021	2019	2018
Goodwill	0	0	0	1 000
Total Intangible Assets	10 000	0	5 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	5 000	5 000
Fixtures	0	0	1 000	5 000
Total Tangible Assets	0	0	6 000	10 000
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	13 000	0	11 000	11 000
Stock	0	5 000	20 000	10 000
Total Investments	0	0	0	0
Cash, Bank	0	0	5 000	12 000
Total Current Assets	2 000	8 000	50 000	37 000
Total Assets	15 000	8 000	61 000	48 000
Total Equity	0	0	3 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	41 000	28 000
Creditors	0	0	3 000	5 000
Unpaid Taxes	0	0	0	3 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	13 000
Total Current Debt	6 000	10 000	18 000	35 000
Total Equity and Debt	6 000	10 000	61 000	48 000

Financial indicators	2022	2021	2019	2018
Return on Equity	-	-	1 500 %	−133,33 %
Debt-to-Equity Ratio	-	-	13,67	−1,87
Operating Profit Margin	88,89 %	19,64 %	51,72 %	26,09 %
Current Ratio	0,33	0,8	2,78	1,06
Quick Ratio	0,33	1,6	−25	1,48
Equity Ratio	0	0	0,05	−0,31
Gross Profit Margin	97,78 %	100 %	79,31 %	71,3 %