VAT SERVICES AS

1777 HALDEN

Finances

Return on Equity

−17,7 %

Current Ratio

N/A

Debt-to-Equity Ratio

−1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	0	2 000	30 000
Net Income	43 000	0	2 000	−62 000
Total Assets	129 000	483 000	483 000	382 000
Total Equity	−243 000	−286 000	483 000	382 000

Income (NOK)	2022	2020	2019
Revenue	50 000	2 000	30 000
Expenditure	7 000	0	91 000
Operating Profit	43 000	2 000	−62 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	43 000	2 000	−62 000
Tax	0	0	0
Net Income	43 000	2 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	129 000	483 000	483 000	365 000
Total Current Assets	0	0	0	17 000
Total Assets	129 000	483 000	483 000	382 000
Total Retained Equity	−273 000	−316 000	−316 000	−416 000
Total Equity	−243 000	−286 000	483 000	382 000
Total Long-Term Debt	372 000	0	0	0
Total Current Debt	0	769 000	0	0
Total Equity and Debt	129 000	483 000	483 000	382 000

Cash flow (NOK)	2022	2020	2019
Sales Income	50 000	0	30 000
Other Income	0	2 000	0
Revenue	50 000	2 000	30 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	12 000
Impairment	0	0	79 000
Expenditure	7 000	0	91 000
Operating Profit	43 000	2 000	−62 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	43 000	2 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	62 000	69 000	69 000	48 000
Total Intangible Assets	62 000	69 000	69 000	48 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	397 000	397 000	317 000
Total Tangible Assets	0	397 000	397 000	317 000
Total Fiancial Fixed Assets	67 000	17 000	17 000	0
Total Fixed Assets	129 000	483 000	483 000	365 000
Stock	0	0	0	0
Total Investments	0	0	0	17 000
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	17 000
Total Assets	129 000	483 000	483 000	382 000
Total Equity	−243 000	−286 000	483 000	382 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	372 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	769 000	0	0
Total Current Debt	0	769 000	0	0
Total Equity and Debt	129 000	483 000	483 000	382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,7 %	−0 %	0,41 %	−16,23 %
Debt-to-Equity Ratio	−1,53	−0	0	0
Operating Profit Margin	86 %	-	100 %	−206,67 %
Current Ratio	-	0	-	-
Quick Ratio	-	0	-	-
Equity Ratio	−1,88	−0,59	1	1
Gross Profit Margin	100 %	-	100 %	100 %