NIPA UTVIKLING AS

0179 OSLO

Finances

Share Ownership

Return on Equity

−73,42 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−58 000	0	0	0
Total Assets	212 000	195 000	195 000	195 000
Total Equity	79 000	137 000	137 000	137 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	75 000	0	0	0
Operating Profit	−75 000	0	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−75 000	0	0	0
Tax	−16 000	0	0	0
Net Income	−58 000	0	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	20 000	20 000	20 000
Total Current Assets	175 000	175 000	175 000	175 000
Total Assets	212 000	195 000	195 000	195 000
Total Retained Equity	−121 000	−63 000	−63 000	−63 000
Total Equity	79 000	137 000	137 000	137 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	133 000	58 000	58 000	58 000
Total Equity and Debt	212 000	195 000	195 000	195 000

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	75 000	0	0	0
Operating Profit	−75 000	0	0	0
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	−58 000	0	0	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	20 000	20 000	20 000
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	37 000	20 000	20 000	20 000
Stock	170 000	341 000	170 000	170 000
Total Investments	0	0	0	0
Cash, Bank	5 000	0	5 000	5 000
Total Current Assets	175 000	175 000	175 000	175 000
Total Assets	212 000	195 000	195 000	195 000
Total Equity	79 000	137 000	137 000	137 000
Short-Term Group Debt	133 000	58 000	20 000	20 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	38 000	38 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	133 000	58 000	58 000	58 000
Total Equity and Debt	212 000	195 000	195 000	195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−73,42 %	0 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,32	3,02	3,02	3,02
Quick Ratio	−4,73	−0,62	−1,56	−1,56
Equity Ratio	0,37	0,7	0,7	0,7
Gross Profit Margin	-	-	-	-