PAYOFF AS

0484 OSLO

Finances

Return on Equity

−19,73 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	126 000	252 000	126 000	0
Net Income	88 000	227 000	−131 000	−13 000
Total Assets	82 000	249 000	127 000	1 000
Total Equity	−446 000	−534 000	−761 000	−630 000

Income (NOK)	2022	2021	2020	2019
Revenue	126 000	252 000	126 000	0
Expenditure	13 000	11 000	257 000	12 000
Operating Profit	113 000	241 000	−131 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	113 000	241 000	−131 000	−13 000
Tax	25 000	15 000	0	0
Net Income	88 000	227 000	−131 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	117 000	126 000	0
Total Current Assets	0	132 000	0	1 000
Total Assets	82 000	249 000	127 000	1 000
Total Retained Equity	−546 000	−634 000	−861 000	−730 000
Total Equity	−446 000	−534 000	−761 000	−630 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	528 000	783 000	887 000	631 000
Total Equity and Debt	82 000	249 000	127 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	126 000	252 000	126 000	0
Other Income	0	0	0	0
Revenue	126 000	252 000	126 000	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	13 000	11 000	257 000	12 000
Operating Profit	113 000	241 000	−131 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	88 000	227 000	−131 000	−13 000

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	82 000	117 000	126 000	0
Total Fixed Assets	82 000	117 000	126 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	132 000	0	1 000
Total Current Assets	0	132 000	0	1 000
Total Assets	82 000	249 000	127 000	1 000
Total Equity	−446 000	−534 000	−761 000	−630 000
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	489 000	769 000	887 000	631 000
Total Current Debt	528 000	783 000	887 000	631 000
Total Equity and Debt	82 000	249 000	127 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,73 %	−42,51 %	17,21 %	2,06 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	89,68 %	95,63 %	−103,97 %	-
Current Ratio	0	0,17	0	0
Quick Ratio	0	0,17	0	0
Equity Ratio	−5,44	−2,14	−5,99	−630
Gross Profit Margin	100 %	100 %	100 %	-