ORIGO FORSIKRING AS

9404 HARSTAD

Finances

Share Ownership

Return on Equity

19,37 %

Current Ratio

0,89

Debt-to-Equity Ratio

−1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	136 000	16 000	132 000	58 000
Net Income	−104 000	−605 000	−60 000	−127 000
Total Assets	637 000	256 000	492 000	59 000
Total Equity	−537 000	−530 000	−197 000	−177 000

Income (NOK)	2022	2021	2020	2019
Revenue	136 000	16 000	132 000	58 000
Expenditure	241 000	621 000	192 000	165 000
Operating Profit	−105 000	−604 000	−60 000	−108 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	1 000	0	1 000	21 000
Financial Balance	1 000	0	0	−20 000
Earnings Before Tax	−104 000	−605 000	−60 000	−127 000
Tax	0	0	0	0
Net Income	−104 000	−605 000	−60 000	−127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	188 000	235 000	0	0
Total Current Assets	449 000	21 000	492 000	59 000
Total Assets	637 000	256 000	492 000	59 000
Total Retained Equity	−1 277 000	−1 172 000	−840 000	−779 000
Total Equity	−537 000	−530 000	−197 000	−177 000
Total Long-Term Debt	671 000	701 000	301 000	0
Total Current Debt	504 000	85 000	388 000	236 000
Total Equity and Debt	637 000	256 000	492 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	136 000	16 000	102 000	58 000
Other Income	0	0	29 000	0
Revenue	136 000	16 000	132 000	58 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	383 000	66 000	0
Depreciation	47 000	0	0	0
Impairment	0	0	0	0
Expenditure	241 000	621 000	192 000	165 000
Operating Profit	−105 000	−604 000	−60 000	−108 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	1 000	0	1 000	21 000
Financial Balance	1 000	0	0	−20 000
Dividends	0	0	0	0
Net Income	−104 000	−605 000	−60 000	−127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	188 000	235 000	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	0	0	0	0
Total Fixed Assets	188 000	235 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	378 000	16 000	427 000	0
Total Current Assets	449 000	21 000	492 000	59 000
Total Assets	637 000	256 000	492 000	59 000
Total Equity	−537 000	−530 000	−197 000	−177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	671 000	701 000	301 000	0
Creditors	294 000	4 000	50 000	49 000
Unpaid Taxes	4 000	4 000	0	0
Dividends	0	0	0	0
Other Current Debt	205 000	76 000	338 000	187 000
Total Current Debt	504 000	85 000	388 000	236 000
Total Equity and Debt	637 000	256 000	492 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,37 %	114,15 %	30,46 %	71,75 %
Debt-to-Equity Ratio	−1,25	−1,32	−1,53	−0
Operating Profit Margin	−77,21 %	−3 775 %	−45,45 %	−186,21 %
Current Ratio	0,89	0,25	1,27	0,25
Quick Ratio	0,89	0,25	1,27	0,25
Equity Ratio	−0,84	−2,07	−0,4	−3
Gross Profit Margin	100 %	100 %	100 %	100 %