SEKUNDANT AS

2265 NAMNÅ

Finances

Return on Equity

90,38 %

Current Ratio

5,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 000	126 000	182 000	945 000
Net Income	789 000	−13 000	52 000	0
Total Assets	997 000	107 000	151 000	173 000
Total Equity	873 000	84 000	97 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 000	126 000	182 000	945 000
Expenditure	251 000	237 000	159 000	946 000
Operating Profit	−241 000	−111 000	23 000	0
Financial Income	1 054 000	98 000	29 000	0
Financial Costs	25 000	0	0	0
Financial Balance	1 029 000	98 000	29 000	0
Earnings Before Tax	789 000	−13 000	52 000	0
Tax	0	0	0	0
Net Income	789 000	−13 000	52 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	263 000	6 000	6 000	8 000
Total Current Assets	735 000	101 000	146 000	166 000
Total Assets	997 000	107 000	151 000	173 000
Total Retained Equity	843 000	54 000	67 000	15 000
Total Equity	873 000	84 000	97 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	23 000	54 000	129 000
Total Equity and Debt	997 000	107 000	151 000	173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	126 000	182 000	945 000
Other Income	0	0	0	0
Revenue	10 000	126 000	182 000	945 000
Cost of Goods Sold	0	84 000	108 000	209 000
Salary Costs	218 000	133 000	24 000	684 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	251 000	237 000	159 000	946 000
Operating Profit	−241 000	−111 000	23 000	0
Financial Income	1 054 000	98 000	29 000	0
Financial Costs	25 000	0	0	0
Financial Balance	1 029 000	98 000	29 000	0
Dividends	0	0	0	0
Net Income	789 000	−13 000	52 000	0

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	263 000	6 000	6 000	8 000
Total Fixed Assets	263 000	6 000	6 000	8 000
Stock	0	0	0	0
Total Investments	69 000	42 000	36 000	0
Cash, Bank	665 000	59 000	58 000	108 000
Total Current Assets	735 000	101 000	146 000	166 000
Total Assets	997 000	107 000	151 000	173 000
Total Equity	873 000	84 000	97 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	1 000	30 000	1 000
Unpaid Taxes	101 000	5 000	9 000	71 000
Dividends	0	0	0	0
Other Current Debt	21 000	17 000	15 000	56 000
Total Current Debt	124 000	23 000	54 000	129 000
Total Equity and Debt	997 000	107 000	151 000	173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,38 %	−15,48 %	53,61 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2 410 %	−88,1 %	12,64 %	0 %
Current Ratio	5,93	4,39	2,7	1,29
Quick Ratio	5,93	4,39	2,7	1,29
Equity Ratio	0,88	0,79	0,64	0,26
Gross Profit Margin	100 %	33,33 %	40,66 %	77,88 %