NORWEGIAN EMPIRE AS

8480 ANDENES

Finances

Return on Equity

−9,9 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−76 000	2 124 000	−18 000	1 000
Total Assets	2 850 000	2 884 000	387 000	388 000
Total Equity	768 000	844 000	20 000	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	75 000	40 000	13 000	0
Operating Profit	−75 000	−40 000	−13 000	0
Financial Income	0	2 163 000	0	1 000
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	2 163 000	−5 000	1 000
Earnings Before Tax	−76 000	2 124 000	−18 000	1 000
Tax	0	0	0	0
Net Income	−76 000	2 124 000	−18 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 849 000	720 000	387 000	387 000
Total Current Assets	1 000	2 164 000	0	1 000
Total Assets	2 850 000	2 884 000	387 000	388 000
Total Retained Equity	408 000	484 000	−340 000	−321 000
Total Equity	768 000	844 000	20 000	38 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 082 000	2 040 000	367 000	350 000
Total Equity and Debt	2 850 000	2 884 000	387 000	388 000

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	33 000	25 000	0	0
Impairment	0	0	0	0
Expenditure	75 000	40 000	13 000	0
Operating Profit	−75 000	−40 000	−13 000	0
Financial Income	0	2 163 000	0	1 000
Financial Costs	1 000	0	5 000	0
Financial Balance	−1 000	2 163 000	−5 000	1 000
Dividends	0	1 300 000	0	0
Net Income	−76 000	2 124 000	−18 000	1 000

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	108 000	141 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	108 000	141 000	0	0
Total Fiancial Fixed Assets	2 741 000	579 000	387 000	387 000
Total Fixed Assets	2 849 000	720 000	387 000	387 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	0	1 000
Total Current Assets	1 000	2 164 000	0	1 000
Total Assets	2 850 000	2 884 000	387 000	388 000
Total Equity	768 000	844 000	20 000	38 000
Short-Term Group Debt	713 000	672 000	335 000	317 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	1 300 000	0	0
Other Current Debt	1 369 000	69 000	33 000	33 000
Total Current Debt	2 082 000	2 040 000	367 000	350 000
Total Equity and Debt	2 850 000	2 884 000	387 000	388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,9 %	251,66 %	−90 %	2,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0	1,06	0	0
Quick Ratio	0	1,06	0	0
Equity Ratio	0,27	0,29	0,05	0,1
Gross Profit Margin	-	-	-	-