KORNELIUSSEN INVEST AS

2013 SKJETTEN

Finances

Return on Equity

6,49 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−5 000	10 000	−7 000	−8 000
Total Assets	22 000	20 000	0	0
Total Equity	−77 000	−72 000	−82 000	−75 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	6 000	10 000	7 000	8 000
Operating Profit	−6 000	−10 000	−7 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−6 000	−10 000	−7 000	−8 000
Tax	−1 000	−20 000	0	0
Net Income	−5 000	10 000	−7 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	20 000	0	0
Total Current Assets	0	0	0	0
Total Assets	22 000	20 000	0	0
Total Retained Equity	−177 000	−172 000	−182 000	−175 000
Total Equity	−77 000	−72 000	−82 000	−75 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	99 000	92 000	82 000	75 000
Total Equity and Debt	22 000	20 000	0	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	6 000	10 000	7 000	8 000
Operating Profit	−6 000	−10 000	−7 000	−8 000
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	−5 000	10 000	−7 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	20 000	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	22 000	20 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	22 000	20 000	0	0
Total Equity	−77 000	−72 000	−82 000	−75 000
Short-Term Group Debt	90 000	84 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	82 000	75 000
Total Current Debt	99 000	92 000	82 000	75 000
Total Equity and Debt	22 000	20 000	0	0

Financial indicators	2022	2021	2020	2019
Return on Equity	6,49 %	−13,89 %	8,54 %	10,67 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	−3,5	−3,6	-	-
Gross Profit Margin	-	-	-	-