AUTOBUDDIES AS

7057 JONSVATNET

Finances

Share Ownership

Return on Equity

41,11 %

Current Ratio

2,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	390 000	400 000	0
Net Income	74 000	80 000	1 000
Total Assets	252 000	136 000	31 000
Total Equity	180 000	106 000	26 000

Income (NOK)	2022	2021	2020
Revenue	390 000	400 000	0
Expenditure	280 000	320 000	0
Operating Profit	95 000	103 000	0
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	95 000	103 000	0
Tax	21 000	23 000	−1 000
Net Income	74 000	80 000	1 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	48 000	61 000	1 000
Total Current Assets	203 000	75 000	30 000
Total Assets	252 000	136 000	31 000
Total Retained Equity	150 000	76 000	−4 000
Total Equity	180 000	106 000	26 000
Total Long-Term Debt	2 000	2 000	0
Total Current Debt	70 000	28 000	6 000
Total Equity and Debt	252 000	136 000	31 000

Cash flow (NOK)	2022	2021	2020
Sales Income	390 000	400 000	0
Other Income	0	0	0
Revenue	390 000	400 000	0
Cost of Goods Sold	81 000	110 000	0
Salary Costs	54 000	77 000	0
Depreciation	13 000	4 000	0
Impairment	0	0	0
Expenditure	280 000	320 000	0
Operating Profit	95 000	103 000	0
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	74 000	80 000	1 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	1 000
Real Eastate	0	0	0
Machinery and Plant Facilities	48 000	61 000	0
Fixtures	0	0	0
Total Tangible Assets	48 000	61 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	48 000	61 000	1 000
Stock	123 000	23 000	0
Total Investments	0	0	0
Cash, Bank	65 000	31 000	30 000
Total Current Assets	203 000	75 000	30 000
Total Assets	252 000	136 000	31 000
Total Equity	180 000	106 000	26 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 000	2 000	0
Creditors	4 000	−2 000	6 000
Unpaid Taxes	8 000	3 000	0
Dividends	0	0	0
Other Current Debt	36 000	7 000	0
Total Current Debt	70 000	28 000	6 000
Total Equity and Debt	252 000	136 000	31 000

Financial indicators	2022	2021	2020
Return on Equity	41,11 %	75,47 %	3,85 %
Debt-to-Equity Ratio	0,01	0,02	0
Operating Profit Margin	24,36 %	25,75 %	-
Current Ratio	2,9	2,68	5
Quick Ratio	−3,83	15	5
Equity Ratio	0,71	0,78	0,84
Gross Profit Margin	79,23 %	72,5 %	-