COREMINE VITAE AS

0372 OSLO

Finances

Share Ownership

Return on Equity

576,6 %

Current Ratio

0,4

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	462 000	54 000	57 000	80 000
Net Income	−2 981 000	−14 000	277 000	−487 000
Total Assets	363 000	503 000	490 000	226 000
Total Equity	−517 000	464 000	478 000	201 000

Income (NOK)	2022	2021	2020	2019
Revenue	462 000	54 000	57 000	80 000
Expenditure	3 442 000	68 000	−220 000	568 000
Operating Profit	−2 981 000	−14 000	277 000	−488 000
Financial Income	2 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−2 981 000	−14 000	277 000	−487 000
Tax	0	0	0	0
Net Income	−2 981 000	−14 000	277 000	−487 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	0	0	0
Total Current Assets	356 000	503 000	490 000	226 000
Total Assets	363 000	503 000	490 000	226 000
Total Retained Equity	−667 000	364 000	378 000	101 000
Total Equity	−517 000	464 000	478 000	201 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	880 000	39 000	12 000	25 000
Total Equity and Debt	363 000	503 000	490 000	226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	462 000	54 000	57 000	80 000
Other Income	0	0	0	0
Revenue	462 000	54 000	57 000	80 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 405 000	1 000	4 000	75 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 442 000	68 000	−220 000	568 000
Operating Profit	−2 981 000	−14 000	277 000	−488 000
Financial Income	2 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 981 000	−14 000	277 000	−487 000

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	7 000	0	0	0
Total Fixed Assets	7 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	207 000	466 000	12 000	143 000
Total Current Assets	356 000	503 000	490 000	226 000
Total Assets	363 000	503 000	490 000	226 000
Total Equity	−517 000	464 000	478 000	201 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	282 000	36 000	11 000	12 000
Unpaid Taxes	252 000	1 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	346 000	2 000	0	13 000
Total Current Debt	880 000	39 000	12 000	25 000
Total Equity and Debt	363 000	503 000	490 000	226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	576,6 %	−3,02 %	57,95 %	−242,29 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−645,24 %	−25,93 %	485,96 %	−610 %
Current Ratio	0,4	12,9	40,83	9,04
Quick Ratio	0,4	12,9	40,83	9,04
Equity Ratio	−1,42	0,92	0,98	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %