BEDRE RESULTATER AS

1639 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−32,4 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	862 000	1 785 000	431 000	1 100 000
Net Income	−116 000	532 000	3 000	−70 000
Total Assets	731 000	865 000	313 000	182 000
Total Equity	358 000	536 000	4 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	862 000	1 785 000	431 000	1 100 000
Expenditure	969 000	1 129 000	428 000	1 166 000
Operating Profit	−107 000	656 000	3 000	−66 000
Financial Income	0	3 000	0	0
Financial Costs	9 000	−3 000	0	4 000
Financial Balance	−9 000	6 000	0	−4 000
Earnings Before Tax	−116 000	663 000	3 000	−70 000
Tax	0	130 000	0	0
Net Income	−116 000	532 000	3 000	−70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	223 000	366 000	285 000	67 000
Total Current Assets	508 000	499 000	28 000	115 000
Total Assets	731 000	865 000	313 000	182 000
Total Retained Equity	258 000	436 000	−96 000	−99 000
Total Equity	358 000	536 000	4 000	1 000
Total Long-Term Debt	0	0	150 000	0
Total Current Debt	373 000	329 000	159 000	181 000
Total Equity and Debt	731 000	865 000	313 000	182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	862 000	1 785 000	431 000	1 100 000
Other Income	0	0	0	0
Revenue	862 000	1 785 000	431 000	1 100 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	785 000	868 000	195 000	856 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	969 000	1 129 000	428 000	1 166 000
Operating Profit	−107 000	656 000	3 000	−66 000
Financial Income	0	3 000	0	0
Financial Costs	9 000	−3 000	0	4 000
Financial Balance	−9 000	6 000	0	−4 000
Dividends	62 000	0	0	0
Net Income	−116 000	532 000	3 000	−70 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	223 000	366 000	285 000	67 000
Total Fixed Assets	223 000	366 000	285 000	67 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	366 000	26 000	85 000
Total Current Assets	508 000	499 000	28 000	115 000
Total Assets	731 000	865 000	313 000	182 000
Total Equity	358 000	536 000	4 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	150 000	0
Creditors	77 000	5 000	7 000	33 000
Unpaid Taxes	139 000	102 000	50 000	72 000
Dividends	62 000	0	0	0
Other Current Debt	157 000	153 000	103 000	76 000
Total Current Debt	373 000	329 000	159 000	181 000
Total Equity and Debt	731 000	865 000	313 000	182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−32,4 %	99,25 %	75 %	−7 000 %
Debt-to-Equity Ratio	0	0	37,5	0
Operating Profit Margin	−12,41 %	36,75 %	0,7 %	−6 %
Current Ratio	1,36	1,52	0,18	0,64
Quick Ratio	1,36	1,52	0,18	0,64
Equity Ratio	0,49	0,62	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	99,91 %