ANTCO AS

9350 SJØVEGAN

Finances

Share Ownership

Return on Equity

−82,11 %

Current Ratio

0,64

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 454 000	1 070 000	106 000	0
Net Income	101 000	132 000	33 000	−6 000
Total Assets	222 000	276 000	106 000	0
Total Equity	−123 000	−224 000	−356 000	−389 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 454 000	1 070 000	106 000	0
Expenditure	1 324 000	918 000	73 000	6 000
Operating Profit	131 000	152 000	33 000	−6 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	130 000	152 000	33 000	−6 000
Tax	29 000	20 000	0	0
Net Income	101 000	132 000	33 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	222 000	276 000	106 000	0
Total Assets	222 000	276 000	106 000	0
Total Retained Equity	−223 000	−324 000	−456 000	−489 000
Total Equity	−123 000	−224 000	−356 000	−389 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	345 000	500 000	462 000	389 000
Total Equity and Debt	222 000	276 000	106 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 414 000	1 007 000	34 000	0
Other Income	40 000	63 000	71 000	0
Revenue	1 454 000	1 070 000	106 000	0
Cost of Goods Sold	465 000	129 000	0	0
Salary Costs	599 000	479 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 324 000	918 000	73 000	6 000
Operating Profit	131 000	152 000	33 000	−6 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	101 000	132 000	33 000	−6 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	119 000	199 000	15 000	0
Total Current Assets	222 000	276 000	106 000	0
Total Assets	222 000	276 000	106 000	0
Total Equity	−123 000	−224 000	−356 000	−389 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	6 000	0	0
Unpaid Taxes	56 000	42 000	0	0
Dividends	0	0	0	0
Other Current Debt	245 000	431 000	462 000	389 000
Total Current Debt	345 000	500 000	462 000	389 000
Total Equity and Debt	222 000	276 000	106 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−82,11 %	−58,93 %	−9,27 %	1,54 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	9,01 %	14,21 %	31,13 %	-
Current Ratio	0,64	0,55	0,23	0
Quick Ratio	0,64	0,55	0,23	0
Equity Ratio	−0,55	−0,81	−3,36	-
Gross Profit Margin	68,02 %	87,94 %	100 %	-