DEAMP AS

7012 TRONDHEIM

Finances

Return on Equity

46,15 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	78 000	413 000	917 000	1 681 000
Net Income	−810 000	−693 000	−500 000	−436 000
Total Assets	2 991 000	2 809 000	2 657 000	2 484 000
Total Equity	−1 755 000	−945 000	−252 000	−1 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	78 000	413 000	917 000	1 681 000
Expenditure	1 118 000	1 302 000	1 560 000	2 221 000
Operating Profit	−1 039 000	−888 000	−643 000	−539 000
Financial Income	1 000	1 000	3 000	1 000
Financial Costs	0	2 000	1 000	17 000
Financial Balance	1 000	−1 000	2 000	−16 000
Earnings Before Tax	−1 039 000	−888 000	−641 000	−554 000
Tax	−229 000	−195 000	−141 000	−119 000
Net Income	−810 000	−693 000	−500 000	−436 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 944 000	2 720 000	2 535 000	2 405 000
Total Current Assets	47 000	89 000	122 000	79 000
Total Assets	2 991 000	2 809 000	2 657 000	2 484 000
Total Retained Equity	−5 331 000	−4 520 000	−3 827 000	−3 327 000
Total Equity	−1 755 000	−945 000	−252 000	−1 752 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 746 000	3 754 000	2 909 000	4 236 000
Total Equity and Debt	2 991 000	2 809 000	2 657 000	2 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	78 000	413 000	917 000	1 662 000
Other Income	0	0	0	19 000
Revenue	78 000	413 000	917 000	1 681 000
Cost of Goods Sold	45 000	178 000	483 000	666 000
Salary Costs	791 000	789 000	785 000	786 000
Depreciation	5 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	1 118 000	1 302 000	1 560 000	2 221 000
Operating Profit	−1 039 000	−888 000	−643 000	−539 000
Financial Income	1 000	1 000	3 000	1 000
Financial Costs	0	2 000	1 000	17 000
Financial Balance	1 000	−1 000	2 000	−16 000
Dividends	0	0	0	0
Net Income	−810 000	−693 000	−500 000	−436 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 944 000	2 720 000	2 535 000	2 405 000
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	2 944 000	2 720 000	2 535 000	2 405 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	36 000	66 000	71 000	55 000
Total Current Assets	47 000	89 000	122 000	79 000
Total Assets	2 991 000	2 809 000	2 657 000	2 484 000
Total Equity	−1 755 000	−945 000	−252 000	−1 752 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	10 000	27 000	4 000
Unpaid Taxes	310 000	257 000	213 000	180 000
Dividends	0	0	0	0
Other Current Debt	4 426 000	3 487 000	2 669 000	4 052 000
Total Current Debt	4 746 000	3 754 000	2 909 000	4 236 000
Total Equity and Debt	2 991 000	2 809 000	2 657 000	2 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,15 %	73,33 %	198,41 %	24,89 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−1 332,05 %	−215,01 %	−70,12 %	−32,06 %
Current Ratio	0,01	0,02	0,04	0,02
Quick Ratio	0,01	0,02	0,04	0,02
Equity Ratio	−0,59	−0,34	−0,09	−0,71
Gross Profit Margin	42,31 %	56,9 %	47,33 %	60,38 %