VERYANT NORDIC AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

100 %

Current Ratio

0,12

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	−1 000	49 000	50 000
Net Income	−161 000	−1 000	42 000	43 000
Total Assets	22 000	0	51 000	49 000
Total Equity	−161 000	0	−21 000	−64 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	−1 000	49 000	50 000
Expenditure	279 000	1 000	5 000	5 000
Operating Profit	−159 000	−1 000	44 000	44 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	1 000	2 000
Financial Balance	−3 000	0	−1 000	−2 000
Earnings Before Tax	−161 000	−1 000	42 000	43 000
Tax	0	0	0	0
Net Income	−161 000	−1 000	42 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	22 000	0	51 000	49 000
Total Assets	22 000	0	51 000	49 000
Total Retained Equity	−258 000	−97 000	−118 000	−161 000
Total Equity	−161 000	0	−21 000	−64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	183 000	0	72 000	113 000
Total Equity and Debt	22 000	0	51 000	49 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	0	0	0
Other Income	0	−1 000	49 000	50 000
Revenue	120 000	−1 000	49 000	50 000
Cost of Goods Sold	61 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	279 000	1 000	5 000	5 000
Operating Profit	−159 000	−1 000	44 000	44 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	1 000	2 000
Financial Balance	−3 000	0	−1 000	−2 000
Dividends	0	0	0	0
Net Income	−161 000	−1 000	42 000	43 000

Balance details (NOK)	2022	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 000	2 000	0
Total Current Assets	22 000	51 000	49 000
Total Assets	22 000	51 000	49 000
Total Equity	−161 000	−21 000	−64 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	183 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	72 000	113 000
Total Current Debt	183 000	72 000	113 000
Total Equity and Debt	22 000	51 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100 %	-	−200 %	−67,19 %
Debt-to-Equity Ratio	−0	-	−0	−0
Operating Profit Margin	−132,5 %	100 %	89,8 %	88 %
Current Ratio	0,12	-	0,71	0,43
Quick Ratio	0,12	-	0,71	0,43
Equity Ratio	−7,32	-	−0,41	−1,31
Gross Profit Margin	49,17 %	100 %	100 %	100 %