HANDSHAKE MARKETING AS

0267 OSLO

Finances

Share Ownership

Return on Equity

88,28 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 755 000	542 000	−4 000	150 000
Net Income	422 000	237 000	−35 000	40 000
Total Assets	2 147 000	649 000	21 000	48 000
Total Equity	478 000	56 000	−181 000	−145 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 755 000	542 000	−4 000	150 000
Expenditure	2 212 000	248 000	26 000	100 000
Operating Profit	542 000	294 000	−29 000	50 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	6 000	10 000
Financial Balance	−1 000	−1 000	−6 000	−10 000
Earnings Before Tax	541 000	293 000	−35 000	40 000
Tax	119 000	57 000	0	0
Net Income	422 000	237 000	−35 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	45 000	45 000	45 000
Total Current Assets	2 102 000	604 000	−24 000	3 000
Total Assets	2 147 000	649 000	21 000	48 000
Total Retained Equity	378 000	−44 000	−281 000	−245 000
Total Equity	478 000	56 000	−181 000	−145 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 669 000	593 000	202 000	193 000
Total Equity and Debt	2 147 000	649 000	21 000	48 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 755 000	542 000	−4 000	150 000
Other Income	0	0	0	0
Revenue	2 755 000	542 000	−4 000	150 000
Cost of Goods Sold	268 000	181 000	0	0
Salary Costs	459 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 212 000	248 000	26 000	100 000
Operating Profit	542 000	294 000	−29 000	50 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	6 000	10 000
Financial Balance	−1 000	−1 000	−6 000	−10 000
Dividends	0	0	0	0
Net Income	422 000	237 000	−35 000	40 000

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	45 000	45 000	45 000	45 000
Total Tangible Assets	45 000	45 000	45 000	45 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	45 000	45 000	45 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	530 000	599 000	−24 000	3 000
Total Current Assets	2 102 000	604 000	−24 000	3 000
Total Assets	2 147 000	649 000	21 000	48 000
Total Equity	478 000	56 000	−181 000	−145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	948 000	237 000	45 000	55 000
Unpaid Taxes	312 000	135 000	0	0
Dividends	0	0	0	0
Other Current Debt	290 000	164 000	157 000	138 000
Total Current Debt	1 669 000	593 000	202 000	193 000
Total Equity and Debt	2 147 000	649 000	21 000	48 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,28 %	423,21 %	19,34 %	−27,59 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	19,67 %	54,24 %	725 %	33,33 %
Current Ratio	1,26	1,02	−0,12	0,02
Quick Ratio	1,26	1,02	−0,12	0,02
Equity Ratio	0,22	0,09	−8,62	−3,02
Gross Profit Margin	90,27 %	66,61 %	100 %	100 %