SPOILED AS

0286 OSLO

Finances

Return on Equity

14,29 %

Current Ratio

0,12

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−4 000	−4 000	−4 000	−3 000
Total Assets	309 000	314 000	318 000	322 000
Total Equity	−28 000	−24 000	−19 000	−15 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	5 000	5 000	5 000	4 000
Operating Profit	−5 000	−5 000	−5 000	−4 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	−4 000	−4 000	−4 000	−3 000
Tax	0	0	0	0
Net Income	−4 000	−4 000	−4 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	267 000	267 000	267 000	267 000
Total Current Assets	42 000	47 000	51 000	56 000
Total Assets	309 000	314 000	318 000	322 000
Total Retained Equity	−128 000	−124 000	−119 000	−115 000
Total Equity	−28 000	−24 000	−19 000	−15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	337 000	337 000	337 000	337 000
Total Equity and Debt	309 000	314 000	318 000	322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 000	5 000	5 000	4 000
Operating Profit	−5 000	−5 000	−5 000	−4 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	−4 000	−4 000	−4 000	−3 000

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	267 000	267 000	267 000	267 000
Total Fixed Assets	267 000	267 000	267 000	267 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	47 000	51 000	56 000
Total Current Assets	42 000	47 000	51 000	56 000
Total Assets	309 000	314 000	318 000	322 000
Total Equity	−28 000	−24 000	−19 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	337 000	337 000	337 000	337 000
Total Current Debt	337 000	337 000	337 000	337 000
Total Equity and Debt	309 000	314 000	318 000	322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,29 %	16,67 %	21,05 %	20 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0,12	0,14	0,15	0,17
Quick Ratio	0,12	0,14	0,15	0,17
Equity Ratio	−0,09	−0,08	−0,06	−0,05
Gross Profit Margin	-	-	-	-