KOORDINATOREN AS

4326 SANDNES

Finances

Share Ownership

Return on Equity

185,56 %

Current Ratio

17,12

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 564 000	0	32 000	175 000
Net Income	3 700 000	−25 000	−11 000	−1 160 000
Total Assets	3 203 000	5 439 000	5 692 000	5 520 000
Total Equity	1 994 000	1 332 000	1 125 000	1 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 564 000	0	32 000	175 000
Expenditure	1 380 000	54 000	52 000	208 000
Operating Profit	5 184 000	−54 000	−19 000	−34 000
Financial Income	45 000	27 000	41 000	35 000
Financial Costs	486 000	5 000	34 000	1 162 000
Financial Balance	−441 000	22 000	7 000	−1 127 000
Earnings Before Tax	4 744 000	−33 000	−11 000	−1 160 000
Tax	1 044 000	−7 000	0	0
Net Income	3 700 000	−25 000	−11 000	−1 160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	242 000	3 521 000	3 769 000	3 769 000
Total Current Assets	2 961 000	1 919 000	1 923 000	1 751 000
Total Assets	3 203 000	5 439 000	5 692 000	5 520 000
Total Retained Equity	1 554 000	892 000	685 000	696 000
Total Equity	1 994 000	1 332 000	1 125 000	1 136 000
Total Long-Term Debt	1 036 000	0	0	0
Total Current Debt	173 000	4 108 000	4 567 000	4 384 000
Total Equity and Debt	3 203 000	5 439 000	5 692 000	5 520 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	32 000	167 000
Other Income	6 564 000	0	0	8 000
Revenue	6 564 000	0	32 000	175 000
Cost of Goods Sold	0	0	0	0
Salary Costs	765 000	0	22 000	160 000
Depreciation	3 000	0	0	14 000
Impairment	0	0	0	0
Expenditure	1 380 000	54 000	52 000	208 000
Operating Profit	5 184 000	−54 000	−19 000	−34 000
Financial Income	45 000	27 000	41 000	35 000
Financial Costs	486 000	5 000	34 000	1 162 000
Financial Balance	−441 000	22 000	7 000	−1 127 000
Dividends	0	0	0	0
Net Income	3 700 000	−25 000	−11 000	−1 160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	582 000	0	0
Real Eastate	240 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	240 000	0	0	0
Total Fiancial Fixed Assets	2 000	2 939 000	3 769 000	3 769 000
Total Fixed Assets	242 000	3 521 000	3 769 000	3 769 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	962 000	0	1 000	0
Total Current Assets	2 961 000	1 919 000	1 923 000	1 751 000
Total Assets	3 203 000	5 439 000	5 692 000	5 520 000
Total Equity	1 994 000	1 332 000	1 125 000	1 136 000
Short-Term Group Debt	0	3 221 000	3 389 000	3 262 000
Total Long-Term Debt	1 036 000	0	0	0
Creditors	29 000	11 000	4 000	7 000
Unpaid Taxes	86 000	0	6 000	3 000
Dividends	0	0	0	0
Other Current Debt	57 000	876 000	1 169 000	1 112 000
Total Current Debt	173 000	4 108 000	4 567 000	4 384 000
Total Equity and Debt	3 203 000	5 439 000	5 692 000	5 520 000

Financial indicators	2022	2021	2020	2019
Return on Equity	185,56 %	−1,88 %	−0,98 %	−102,11 %
Debt-to-Equity Ratio	0,52	0	0	0
Operating Profit Margin	78,98 %	-	−59,38 %	−19,43 %
Current Ratio	17,12	0,47	0,42	0,4
Quick Ratio	17,12	0,47	0,42	0,4
Equity Ratio	0,62	0,24	0,2	0,21
Gross Profit Margin	100 %	-	100 %	100 %