ENDORS AS

7036 TRONDHEIM

Finances

Share Ownership

Return on Equity

−50,99 %

Current Ratio

5,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	101 000	17 000	78 000
Net Income	−77 000	1 000	−38 000	−64 000
Total Assets	184 000	267 000	238 000	279 000
Total Equity	151 000	228 000	226 000	264 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	101 000	17 000	78 000
Expenditure	138 000	101 000	57 000	145 000
Operating Profit	−78 000	1 000	−40 000	−67 000
Financial Income	1 000	1 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	3 000
Earnings Before Tax	−77 000	1 000	−38 000	−64 000
Tax	0	0	0	0
Net Income	−77 000	1 000	−38 000	−64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	184 000	267 000	238 000	279 000
Total Assets	184 000	267 000	238 000	279 000
Total Retained Equity	121 000	198 000	196 000	234 000
Total Equity	151 000	228 000	226 000	264 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	33 000	40 000	12 000	14 000
Total Equity and Debt	184 000	267 000	238 000	279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	101 000	14 000	0
Other Income	0	0	3 000	78 000
Revenue	60 000	101 000	17 000	78 000
Cost of Goods Sold	0	0	0	0
Salary Costs	138 000	101 000	57 000	127 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	138 000	101 000	57 000	145 000
Operating Profit	−78 000	1 000	−40 000	−67 000
Financial Income	1 000	1 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	3 000
Dividends	0	0	0	0
Net Income	−77 000	1 000	−38 000	−64 000

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	184 000	261 000	238 000	278 000
Total Current Assets	184 000	267 000	238 000	279 000
Total Assets	184 000	267 000	238 000	279 000
Total Equity	151 000	228 000	226 000	264 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	33 000	40 000	12 000	14 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	33 000	40 000	12 000	14 000
Total Equity and Debt	184 000	267 000	238 000	279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,99 %	0,44 %	−16,81 %	−24,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−130 %	0,99 %	−235,29 %	−85,9 %
Current Ratio	5,58	6,68	19,83	19,93
Quick Ratio	5,58	6,68	19,83	19,93
Equity Ratio	0,82	0,85	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %