MOVES OF NORWAY AS

0591 OSLO

Finances

Share Ownership

Return on Equity

−76,92 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	550 000	660 000	1 011 000	1 268 000
Net Income	−50 000	−89 000	96 000	28 000
Total Assets	180 000	277 000	422 000	289 000
Total Equity	65 000	115 000	211 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	550 000	660 000	1 011 000	1 268 000
Expenditure	592 000	743 000	915 000	1 240 000
Operating Profit	−42 000	−89 000	96 000	28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−42 000	−89 000	96 000	28 000
Tax	7 000	0	0	0
Net Income	−50 000	−89 000	96 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	7 000	7 000
Total Current Assets	180 000	269 000	415 000	282 000
Total Assets	180 000	277 000	422 000	289 000
Total Retained Equity	35 000	85 000	181 000	85 000
Total Equity	65 000	115 000	211 000	115 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	115 000	162 000	211 000	174 000
Total Equity and Debt	180 000	277 000	422 000	289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	529 000	640 000	1 011 000	1 079 000
Other Income	22 000	20 000	0	189 000
Revenue	550 000	660 000	1 011 000	1 268 000
Cost of Goods Sold	136 000	58 000	143 000	497 000
Salary Costs	298 000	375 000	436 000	337 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	592 000	743 000	915 000	1 240 000
Operating Profit	−42 000	−89 000	96 000	28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−50 000	−89 000	96 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	7 000	7 000
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	7 000	7 000	7 000
Stock	31 000	35 000	42 000	43 000
Total Investments	0	0	0	0
Cash, Bank	97 000	71 000	45 000	35 000
Total Current Assets	180 000	269 000	415 000	282 000
Total Assets	180 000	277 000	422 000	289 000
Total Equity	65 000	115 000	211 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−9 000	31 000	60 000	51 000
Unpaid Taxes	100 000	103 000	117 000	14 000
Dividends	0	0	0	0
Other Current Debt	23 000	29 000	35 000	108 000
Total Current Debt	115 000	162 000	211 000	174 000
Total Equity and Debt	180 000	277 000	422 000	289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−76,92 %	−77,39 %	45,5 %	24,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,64 %	−13,48 %	9,5 %	2,21 %
Current Ratio	1,57	1,66	1,97	1,62
Quick Ratio	2,14	2,12	2,46	2,15
Equity Ratio	0,36	0,42	0,5	0,4
Gross Profit Margin	75,27 %	91,21 %	85,86 %	60,8 %