AUTOSCALE AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

1,68 %

Current Ratio

2,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 314 000	1 304 000	1 358 000	1 094 000
Net Income	7 000	37 000	147 000	−2 000
Total Assets	683 000	663 000	663 000	440 000
Total Equity	417 000	410 000	373 000	226 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 314 000	1 304 000	1 358 000	1 094 000
Expenditure	1 305 000	1 254 000	1 178 000	1 096 000
Operating Profit	9 000	49 000	179 000	−2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	9 000	49 000	179 000	−2 000
Tax	2 000	12 000	33 000	0
Net Income	7 000	37 000	147 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	683 000	663 000	663 000	440 000
Total Assets	683 000	663 000	663 000	440 000
Total Retained Equity	397 000	390 000	353 000	206 000
Total Equity	417 000	410 000	373 000	226 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	266 000	253 000	290 000	214 000
Total Equity and Debt	683 000	663 000	663 000	440 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 313 000	1 238 000	1 358 000	1 094 000
Other Income	1 000	66 000	0	0
Revenue	1 314 000	1 304 000	1 358 000	1 094 000
Cost of Goods Sold	0	0	6 000	6 000
Salary Costs	1 245 000	1 204 000	1 122 000	1 035 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 305 000	1 254 000	1 178 000	1 096 000
Operating Profit	9 000	49 000	179 000	−2 000
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	7 000	37 000	147 000	−2 000

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	545 000	548 000	553 000	419 000
Total Current Assets	683 000	663 000	663 000	440 000
Total Assets	683 000	663 000	663 000	440 000
Total Equity	417 000	410 000	373 000	226 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	−1 000	1 000
Unpaid Taxes	149 000	129 000	155 000	118 000
Dividends	0	0	0	0
Other Current Debt	114 000	112 000	104 000	96 000
Total Current Debt	266 000	253 000	290 000	214 000
Total Equity and Debt	683 000	663 000	663 000	440 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,68 %	9,02 %	39,41 %	−0,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,68 %	3,76 %	13,18 %	−0,18 %
Current Ratio	2,57	2,62	2,29	2,06
Quick Ratio	2,57	2,62	2,29	2,06
Equity Ratio	0,61	0,62	0,56	0,51
Gross Profit Margin	100 %	100 %	99,56 %	99,45 %