3D VERIFIER AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

73,88 %

Current Ratio

0,14

Debt-to-Equity Ratio

−0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	−10 000	594 000	1 844 000	1 617 000
Net Income	−99 000	127 000	−175 000	−406 000
Total Assets	21 000	122 000	255 000	280 000
Total Equity	−134 000	−36 000	−163 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	−10 000	594 000	1 844 000	1 617 000
Expenditure	89 000	467 000	2 019 000	2 024 000
Operating Profit	−99 000	127 000	−175 000	−408 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	2 000
Earnings Before Tax	−99 000	127 000	−175 000	−406 000
Tax	0	0	0	0
Net Income	−99 000	127 000	−175 000	−406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	59 000	158 000	204 000
Total Current Assets	20 000	63 000	97 000	76 000
Total Assets	21 000	122 000	255 000	280 000
Total Retained Equity	−237 000	−138 000	−265 000	−90 000
Total Equity	−134 000	−36 000	−163 000	13 000
Total Long-Term Debt	16 000	16 000	52 000	0
Total Current Debt	140 000	142 000	366 000	267 000
Total Equity and Debt	21 000	122 000	255 000	280 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	574 000	1 844 000	1 617 000
Other Income	−10 000	20 000	0	0
Revenue	−10 000	594 000	1 844 000	1 617 000
Cost of Goods Sold	0	0	74 000	37 000
Salary Costs	31 000	293 000	1 583 000	1 627 000
Depreciation	10 000	27 000	46 000	58 000
Impairment	0	72 000	0	0
Expenditure	89 000	467 000	2 019 000	2 024 000
Operating Profit	−99 000	127 000	−175 000	−408 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	2 000
Dividends	0	0	0	0
Net Income	−99 000	127 000	−175 000	−406 000

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	1 000	59 000	158 000	204 000
Total Tangible Assets	1 000	59 000	158 000	204 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 000	59 000	158 000	204 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	60 000	94 000	23 000
Total Current Assets	20 000	63 000	97 000	76 000
Total Assets	21 000	122 000	255 000	280 000
Total Equity	−134 000	−36 000	−163 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	16 000	52 000	0
Creditors	0	0	0	0
Unpaid Taxes	16 000	19 000	76 000	77 000
Dividends	0	0	0	0
Other Current Debt	124 000	124 000	290 000	190 000
Total Current Debt	140 000	142 000	366 000	267 000
Total Equity and Debt	21 000	122 000	255 000	280 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,88 %	−352,78 %	107,36 %	−3 123,08 %
Debt-to-Equity Ratio	−0,12	−0,44	−0,32	0
Operating Profit Margin	990 %	21,38 %	−9,49 %	−25,23 %
Current Ratio	0,14	0,44	0,27	0,28
Quick Ratio	0,14	0,44	0,27	0,28
Equity Ratio	−6,38	−0,3	−0,64	0,05
Gross Profit Margin	100 %	100 %	95,99 %	97,71 %