NORSK AKADEMI FOR NATURMEDISIN AS

0477 OSLO

Finances

Share Ownership

Return on Equity

−8,27 %

Current Ratio

Debt-to-Equity Ratio

−0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	312 000	0	0	24 000
Net Income	219 000	−24 000	−10 000	−38 000
Total Assets	29 000	73 000	87 000	91 000
Total Equity	−2 647 000	−2 867 000	−2 843 000	−2 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	312 000	0	0	24 000
Expenditure	85 000	17 000	4 000	56 000
Operating Profit	227 000	−17 000	−3 000	−32 000
Financial Income	0	0	0	0
Financial Costs	7 000	7 000	7 000	7 000
Financial Balance	−7 000	−7 000	−7 000	−7 000
Earnings Before Tax	219 000	−24 000	−10 000	−38 000
Tax	0	0	0	0
Net Income	219 000	−24 000	−10 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	20 000	20 000	20 000
Total Current Assets	9 000	53 000	67 000	71 000
Total Assets	29 000	73 000	87 000	91 000
Total Retained Equity	−2 997 000	−3 217 000	−3 193 000	−3 183 000
Total Equity	−2 647 000	−2 867 000	−2 843 000	−2 833 000
Total Long-Term Debt	446 000	444 000	433 000	429 000
Total Current Debt	2 230 000	2 495 000	2 497 000	2 495 000
Total Equity and Debt	29 000	73 000	87 000	91 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	24 000
Other Income	312 000	0	0	0
Revenue	312 000	0	0	24 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	85 000	17 000	4 000	56 000
Operating Profit	227 000	−17 000	−3 000	−32 000
Financial Income	0	0	0	0
Financial Costs	7 000	7 000	7 000	7 000
Financial Balance	−7 000	−7 000	−7 000	−7 000
Dividends	0	0	0	0
Net Income	219 000	−24 000	−10 000	−38 000

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	20 000	20 000	20 000	20 000
Total Fixed Assets	20 000	20 000	20 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	9 000	53 000	67 000	71 000
Total Assets	29 000	73 000	87 000	91 000
Total Equity	−2 647 000	−2 867 000	−2 843 000	−2 833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	446 000	444 000	433 000	429 000
Creditors	1 534 000	1 823 000	1 834 000	1 845 000
Unpaid Taxes	6 000	7 000	7 000	7 000
Dividends	0	0	0	0
Other Current Debt	660 000	636 000	625 000	611 000
Total Current Debt	2 230 000	2 495 000	2 497 000	2 495 000
Total Equity and Debt	29 000	73 000	87 000	91 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,27 %	0,84 %	0,35 %	1,34 %
Debt-to-Equity Ratio	−0,17	−0,15	−0,15	−0,15
Operating Profit Margin	72,76 %	-	-	−133,33 %
Current Ratio	0	0,02	0,03	0,03
Quick Ratio	0	0,02	0,03	0,03
Equity Ratio	−91,28	−39,27	−32,68	−31,13
Gross Profit Margin	100 %	-	-	100 %