ISLANDPIG AS

0155 OSLO

Finances

Return on Equity

−42,22 %

Current Ratio

0,39

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−472 000	167 000	−485 000	−77 000
Total Assets	1 454 000	1 853 000	1 569 000	2 054 000
Total Equity	1 118 000	−410 000	−577 000	−92 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	564 000	27 000	522 000	45 000
Operating Profit	−564 000	−27 000	−522 000	−45 000
Financial Income	105 000	241 000	39 000	139 000
Financial Costs	0	0	0	150 000
Financial Balance	105 000	241 000	39 000	−11 000
Earnings Before Tax	−460 000	214 000	−482 000	−56 000
Tax	13 000	47 000	3 000	21 000
Net Income	−472 000	167 000	−485 000	−77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 435 000	1 827 000	1 550 000	1 942 000
Total Current Assets	19 000	26 000	19 000	112 000
Total Assets	1 454 000	1 853 000	1 569 000	2 054 000
Total Retained Equity	−982 000	−510 000	−677 000	−192 000
Total Equity	1 118 000	−410 000	−577 000	−92 000
Total Long-Term Debt	287 000	2 187 000	2 100 000	2 096 000
Total Current Debt	49 000	76 000	45 000	50 000
Total Equity and Debt	1 454 000	1 853 000	1 569 000	2 054 000

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	564 000	27 000	522 000	45 000
Operating Profit	−564 000	−27 000	−522 000	−45 000
Financial Income	105 000	241 000	39 000	139 000
Financial Costs	0	0	0	150 000
Financial Balance	105 000	241 000	39 000	−11 000
Dividends	0	0	0	0
Net Income	−472 000	167 000	−485 000	−77 000

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	1 435 000	1 827 000	1 550 000	1 942 000
Total Fixed Assets	1 435 000	1 827 000	1 550 000	1 942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	26 000	19 000	16 000
Total Current Assets	19 000	26 000	19 000	112 000
Total Assets	1 454 000	1 853 000	1 569 000	2 054 000
Total Equity	1 118 000	−410 000	−577 000	−92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	287 000	2 187 000	2 100 000	2 096 000
Creditors	8 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	29 000	29 000	29 000
Total Current Debt	49 000	76 000	45 000	50 000
Total Equity and Debt	1 454 000	1 853 000	1 569 000	2 054 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−42,22 %	−40,73 %	84,06 %	83,7 %
Debt-to-Equity Ratio	0,26	−5,33	−3,64	−22,78
Operating Profit Margin	-	-	-	-
Current Ratio	0,39	0,34	0,42	2,24
Quick Ratio	0,39	0,34	0,42	2,24
Equity Ratio	0,77	−0,22	−0,37	−0,04
Gross Profit Margin	-	-	-	-