ARNES BILVASK AS

1055 OSLO

Finances

Share Ownership

Return on Equity

10 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	485 000	398 000	406 000	370 000
Net Income	3 000	−6 000	22 000	4 000
Total Assets	30 000	30 000	30 000	30 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	485 000	398 000	406 000	370 000
Expenditure	483 000	404 000	384 000	365 000
Operating Profit	3 000	−6 000	22 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 000	−6 000	22 000	4 000
Tax	0	0	0	0
Net Income	3 000	−6 000	22 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	30 000	30 000	30 000	30 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	30 000	30 000	30 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	485 000	398 000	406 000	370 000
Other Income	0	0	0	0
Revenue	485 000	398 000	406 000	370 000
Cost of Goods Sold	20 000	12 000	32 000	21 000
Salary Costs	396 000	331 000	289 000	278 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	483 000	404 000	384 000	365 000
Operating Profit	3 000	−6 000	22 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	3 000	−6 000	22 000	4 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	6 000	14 000	13 000
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	30 000	30 000	30 000	30 000
Total Equity	30 000	30 000	30 000	30 000
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	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	30 000	30 000	30 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10 %	−20 %	73,33 %	13,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,62 %	−1,51 %	5,42 %	1,08 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	95,88 %	96,98 %	92,12 %	94,32 %