ALLSIDIG FORSIKRING AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

−7,7 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Net Income	174 000	54 000	55 000	55 000
Total Assets	495 000	96 000	51 000	0
Total Equity	−2 260 000	−2 876 000	−2 964 000	−3 054 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Expenditure	0	5 000	5 000	5 000
Operating Profit	50 000	45 000	45 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	50 000	45 000	45 000	45 000
Tax	−124 000	−9 000	−10 000	−10 000
Net Income	174 000	54 000	55 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	495 000	96 000	51 000	0
Total Assets	495 000	96 000	51 000	0
Total Retained Equity	−2 944 000	−3 118 000	−3 173 000	−3 228 000
Total Equity	−2 260 000	−2 876 000	−2 964 000	−3 054 000
Total Long-Term Debt	2 755 000	2 971 000	3 014 000	3 054 000
Total Current Debt	0	0	0	0
Total Equity and Debt	495 000	96 000	51 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	50 000	50 000	50 000
Other Income	0	0	0	0
Revenue	50 000	50 000	50 000	50 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	5 000	5 000	5 000
Operating Profit	50 000	45 000	45 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	174 000	54 000	55 000	55 000

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	46 000	96 000	51 000	0
Total Current Assets	495 000	96 000	51 000	0
Total Assets	495 000	96 000	51 000	0
Total Equity	−2 260 000	−2 876 000	−2 964 000	−3 054 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 755 000	2 971 000	3 014 000	3 054 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	495 000	96 000	51 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,7 %	−1,88 %	−1,86 %	−1,8 %
Debt-to-Equity Ratio	−1,22	−1,03	−1,02	−1
Operating Profit Margin	100 %	90 %	90 %	90 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−4,57	−29,96	−58,12	-
Gross Profit Margin	100 %	100 %	100 %	100 %