FRANK OVE GODØ

6415 MOLDE

Finances

Share Ownership

Return on Equity

30 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2018	2017	2016	2014
Revenue	20 000	26 000	103 000	145 000
Net Income	3 000	−10 000	22 000	35 000
Total Assets	11 000	2 000	58 000	0
Total Equity	10 000	2 000	22 000	−62 000

Income (NOK)	2018	2017	2016	2014
Revenue	20 000	26 000	103 000	145 000
Expenditure	17 000	37 000	81 000	110 000
Operating Profit	3 000	−10 000	22 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 000	−10 000	22 000	35 000
Tax	0	0	0	0
Net Income	3 000	−10 000	22 000	35 000

Balance (NOK)	2018	2017	2016	2014
Total Fixed Assets	0	0	0	0
Total Current Assets	11 000	2 000	58 000	0
Total Assets	11 000	2 000	58 000	0
Total Retained Equity	10 000	2 000	22 000	−62 000
Total Equity	10 000	2 000	22 000	−62 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	36 000	62 000
Total Equity and Debt	11 000	2 000	58 000	0

Cash flow (NOK)	2018	2017	2016	2014
Sales Income	20 000	26 000	103 000	145 000
Other Income	0	0	0	0
Revenue	20 000	26 000	103 000	145 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	23 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 000	37 000	81 000	110 000
Operating Profit	3 000	−10 000	22 000	35 000
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	3 000	−10 000	22 000	35 000

Balance details (NOK)	2018	2017	2016	2014
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	44 000	0
Total Current Assets	11 000	2 000	58 000	0
Total Assets	11 000	2 000	58 000	0
Total Equity	10 000	2 000	22 000	−62 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	40 000
Unpaid Taxes	1 000	0	13 000	22 000
Dividends	0	0	0	0
Other Current Debt	−1 000	0	23 000	0
Total Current Debt	0	0	36 000	62 000
Total Equity and Debt	11 000	2 000	58 000	0

Financial indicators	2018	2017	2016	2014
Return on Equity	30 %	−500 %	100 %	−56,45 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	15 %	−38,46 %	21,36 %	24,14 %
Current Ratio	-	-	1,61	0
Quick Ratio	-	-	1,61	0
Equity Ratio	0,91	1	0,38	-
Gross Profit Margin	100 %	100 %	100 %	100 %