ASTRONOMEN AS

2743 HARESTUA

Finances

Share Ownership

Return on Equity

18,18 %

Current Ratio

1,45

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020
Revenue	836 000	392 000	80 000
Net Income	8 000	2 000	10 000
Total Assets	387 000	142 000	85 000
Total Equity	44 000	37 000	35 000

Income (NOK)	2022	2021	2020
Revenue	836 000	392 000	80 000
Expenditure	822 000	388 000	62 000
Operating Profit	14 000	3 000	18 000
Financial Income	1 000	0	0
Financial Costs	5 000	1 000	0
Financial Balance	−4 000	−1 000	0
Earnings Before Tax	11 000	3 000	18 000
Tax	3 000	1 000	8 000
Net Income	8 000	2 000	10 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	54 000	22 000	0
Total Current Assets	333 000	120 000	85 000
Total Assets	387 000	142 000	85 000
Total Retained Equity	14 000	12 000	10 000
Total Equity	44 000	37 000	35 000
Total Long-Term Debt	114 000	0	0
Total Current Debt	229 000	105 000	50 000
Total Equity and Debt	387 000	142 000	85 000

Cash flow (NOK)	2022	2021	2020
Sales Income	671 000	392 000	80 000
Other Income	165 000	0	0
Revenue	836 000	392 000	80 000
Cost of Goods Sold	198 000	76 000	0
Salary Costs	356 000	146 000	38 000
Depreciation	6 000	2 000	0
Impairment	0	0	0
Expenditure	822 000	388 000	62 000
Operating Profit	14 000	3 000	18 000
Financial Income	1 000	0	0
Financial Costs	5 000	1 000	0
Financial Balance	−4 000	−1 000	0
Dividends	0	0	0
Net Income	8 000	2 000	10 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	42 000	22 000	0
Fixtures	9 000	0	0
Total Tangible Assets	51 000	22 000	0
Total Fiancial Fixed Assets	3 000	0	0
Total Fixed Assets	54 000	22 000	0
Stock	198 000	26 000	0
Total Investments	0	0	0
Cash, Bank	20 000	64 000	−15 000
Total Current Assets	333 000	120 000	85 000
Total Assets	387 000	142 000	85 000
Total Equity	44 000	37 000	35 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	114 000	0	0
Creditors	50 000	0	8 000
Unpaid Taxes	52 000	32 000	25 000
Dividends	0	0	0
Other Current Debt	87 000	65 000	9 000
Total Current Debt	229 000	105 000	50 000
Total Equity and Debt	387 000	142 000	85 000

Financial indicators	2022	2021	2020
Return on Equity	18,18 %	5,41 %	28,57 %
Debt-to-Equity Ratio	2,59	0	0
Operating Profit Margin	1,67 %	0,77 %	22,5 %
Current Ratio	1,45	1,14	1,7
Quick Ratio	10,74	1,52	1,7
Equity Ratio	0,11	0,26	0,41
Gross Profit Margin	76,32 %	80,61 %	100 %