COFOUNDER AS

7011 TRONDHEIM

Finances

Return on Equity

102,78 %

Current Ratio

1,1

Debt-to-Equity Ratio

2,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	231 000	15 000
Net Income	3 254 000	−49 000	464 000	623 000
Total Assets	11 727 000	6 422 000	6 448 000	5 988 000
Total Equity	3 166 000	2 487 000	2 886 000	2 422 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	231 000	15 000
Expenditure	96 000	77 000	256 000	90 000
Operating Profit	−96 000	−77 000	−24 000	−75 000
Financial Income	3 352 000	31 000	489 000	895 000
Financial Costs	2 000	4 000	0	197 000
Financial Balance	3 350 000	27 000	489 000	698 000
Earnings Before Tax	3 254 000	−49 000	464 000	623 000
Tax	0	0	0	0
Net Income	3 254 000	−49 000	464 000	623 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 300 000	6 415 000	6 045 000	5 664 000
Total Current Assets	427 000	8 000	403 000	323 000
Total Assets	11 727 000	6 422 000	6 448 000	5 988 000
Total Retained Equity	2 366 000	1 687 000	2 086 000	1 622 000
Total Equity	3 166 000	2 487 000	2 886 000	2 422 000
Total Long-Term Debt	8 174 000	3 522 000	3 500 000	3 500 000
Total Current Debt	387 000	414 000	62 000	66 000
Total Equity and Debt	11 727 000	6 422 000	6 448 000	5 988 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	193 000	15 000
Other Income	0	0	39 000	0
Revenue	0	0	231 000	15 000
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	96 000	77 000	256 000	90 000
Operating Profit	−96 000	−77 000	−24 000	−75 000
Financial Income	3 352 000	31 000	489 000	895 000
Financial Costs	2 000	4 000	0	197 000
Financial Balance	3 350 000	27 000	489 000	698 000
Dividends	2 575 000	350 000	0	0
Net Income	3 254 000	−49 000	464 000	623 000

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	11 300 000	6 415 000	6 045 000	5 664 000
Total Fixed Assets	11 300 000	6 415 000	6 045 000	5 664 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	8 000	49 000	300 000
Total Current Assets	427 000	8 000	403 000	323 000
Total Assets	11 727 000	6 422 000	6 448 000	5 988 000
Total Equity	3 166 000	2 487 000	2 886 000	2 422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 174 000	3 522 000	3 500 000	3 500 000
Creditors	18 000	0	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	2 575 000	350 000	0	0
Other Current Debt	69 000	64 000	62 000	60 000
Total Current Debt	387 000	414 000	62 000	66 000
Total Equity and Debt	11 727 000	6 422 000	6 448 000	5 988 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,78 %	−1,97 %	16,08 %	25,72 %
Debt-to-Equity Ratio	2,58	1,42	1,21	1,45
Operating Profit Margin	-	-	−10,39 %	−500 %
Current Ratio	1,1	0,02	6,5	4,89
Quick Ratio	1,1	0,02	6,5	4,89
Equity Ratio	0,27	0,39	0,45	0,4
Gross Profit Margin	-	-	100 %	100 %