XTIANIA AS

1340 SKUI

Finances

Return on Equity

−16,41 %

Current Ratio

403,89

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	−260 000	0	0	0
Net Income	−483 000	−48 000	−14 000	−27 000
Total Assets	5 335 000	6 287 000	4 240 000	4 826 000
Total Equity	2 943 000	3 841 000	3 889 000	3 902 000

Income (NOK)	2022	2021	2020	2019
Revenue	−260 000	0	0	0
Expenditure	228 000	48 000	14 000	27 000
Operating Profit	−488 000	−48 000	−14 000	−27 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	5 000	0	0	0
Earnings Before Tax	−483 000	−48 000	−14 000	−27 000
Tax	0	0	0	0
Net Income	−483 000	−48 000	−14 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 701 000	6 287 000	4 240 000	4 826 000
Total Current Assets	3 635 000	0	0	0
Total Assets	5 335 000	6 287 000	4 240 000	4 826 000
Total Retained Equity	−1 026 000	−128 000	−80 000	−67 000
Total Equity	2 943 000	3 841 000	3 889 000	3 902 000
Total Long-Term Debt	2 383 000	2 446 000	347 000	923 000
Total Current Debt	9 000	0	5 000	0
Total Equity and Debt	5 335 000	6 287 000	4 240 000	4 826 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−260 000	0	0	0
Other Income	0	0	0	0
Revenue	−260 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	228 000	48 000	14 000	27 000
Operating Profit	−488 000	−48 000	−14 000	−27 000
Financial Income	5 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	5 000	0	0	0
Dividends	0	0	0	0
Net Income	−483 000	−48 000	−14 000	−27 000

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	247 000	0	0	0
Total Tangible Assets	247 000	0	0	0
Total Fiancial Fixed Assets	1 453 000	6 287 000	4 240 000	4 826 000
Total Fixed Assets	1 701 000	6 287 000	4 240 000	4 826 000
Stock	0	0	0	0
Total Investments	3 307 000	0	0	0
Cash, Bank	328 000	0	0	0
Total Current Assets	3 635 000	0	0	0
Total Assets	5 335 000	6 287 000	4 240 000	4 826 000
Total Equity	2 943 000	3 841 000	3 889 000	3 902 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 383 000	2 446 000	347 000	923 000
Creditors	9 000	0	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	9 000	0	5 000	0
Total Equity and Debt	5 335 000	6 287 000	4 240 000	4 826 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,41 %	−1,25 %	−0,36 %	−0,69 %
Debt-to-Equity Ratio	0,81	0,64	0,09	0,24
Operating Profit Margin	187,69 %	-	-	-
Current Ratio	403,89	-	0	-
Quick Ratio	403,89	-	0	-
Equity Ratio	0,55	0,61	0,92	0,81
Gross Profit Margin	100 %	-	-	-