BG TRADING AS

4842 ARENDAL

Finances

Share Ownership

Return on Equity

230,91 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	312 000	28 000	3 000	1 032 000
Net Income	127 000	14 000	−21 000	−598 000
Total Assets	60 000	30 000	30 000	1 035 000
Total Equity	55 000	30 000	30 000	615 000

Income (NOK)	2022	2021	2020	2019
Revenue	312 000	28 000	3 000	1 032 000
Expenditure	184 000	13 000	23 000	1 602 000
Operating Profit	127 000	14 000	−20 000	−571 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	27 000
Financial Balance	0	0	−1 000	−27 000
Earnings Before Tax	127 000	14 000	−21 000	−598 000
Tax	0	0	0	0
Net Income	127 000	14 000	−21 000	−598 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	585 000
Total Current Assets	60 000	30 000	30 000	450 000
Total Assets	60 000	30 000	30 000	1 035 000
Total Retained Equity	25 000	0	0	585 000
Total Equity	55 000	30 000	30 000	615 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 000	0	0	420 000
Total Equity and Debt	60 000	30 000	30 000	1 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	132 000	28 000	3 000	1 032 000
Other Income	180 000	0	0	0
Revenue	312 000	28 000	3 000	1 032 000
Cost of Goods Sold	71 000	0	3 000	1 032 000
Salary Costs	0	0	0	277 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	184 000	13 000	23 000	1 602 000
Operating Profit	127 000	14 000	−20 000	−571 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	27 000
Financial Balance	0	0	−1 000	−27 000
Dividends	0	0	0	0
Net Income	127 000	14 000	−21 000	−598 000

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	585 000
Total Fixed Assets	0	0	0	585 000
Stock	0	0	0	450 000
Total Investments	0	0	0	0
Cash, Bank	60 000	0	0	0
Total Current Assets	60 000	30 000	30 000	450 000
Total Assets	60 000	30 000	30 000	1 035 000
Total Equity	55 000	30 000	30 000	615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	5 000	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	10 000
Total Current Debt	5 000	0	0	420 000
Total Equity and Debt	60 000	30 000	30 000	1 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	230,91 %	46,67 %	−70 %	−97,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,71 %	50 %	−666,67 %	−55,33 %
Current Ratio	12	-	-	1,07
Quick Ratio	12	-	-	−15
Equity Ratio	0,92	1	1	0,59
Gross Profit Margin	77,24 %	100 %	0 %	0 %