AAMODT FYSIKALSKE INSTITUTT OG TRENINGSSENTER AS

1449 DRØBAK

Finances

Share Ownership

Return on Equity

−8,36 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 000	124 000	181 000	938 000
Net Income	−61 000	−12 000	−170 000	−667 000
Total Assets	1 991 000	2 354 000	3 801 000	4 017 000
Total Equity	730 000	791 000	803 000	817 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 000	124 000	181 000	938 000
Expenditure	70 000	136 000	332 000	1 548 000
Operating Profit	−61 000	−12 000	−152 000	−611 000
Financial Income	0	0	0	0
Financial Costs	0	0	22 000	59 000
Financial Balance	0	0	−22 000	−59 000
Earnings Before Tax	−61 000	−12 000	−174 000	−670 000
Tax	0	0	−4 000	−3 000
Net Income	−61 000	−12 000	−170 000	−667 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 985 000	2 350 000	2 936 000	3 063 000
Total Current Assets	6 000	4 000	865 000	953 000
Total Assets	1 991 000	2 354 000	3 801 000	4 017 000
Total Retained Equity	697 000	758 000	770 000	783 000
Total Equity	730 000	791 000	803 000	817 000
Total Long-Term Debt	66 000	366 000	366 000	1 368 000
Total Current Debt	1 194 000	1 197 000	2 632 000	1 832 000
Total Equity and Debt	1 991 000	2 354 000	3 801 000	4 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	142 000	889 000
Other Income	10 000	124 000	39 000	49 000
Revenue	10 000	124 000	181 000	938 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	40 000	195 000	937 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	70 000	136 000	332 000	1 548 000
Operating Profit	−61 000	−12 000	−152 000	−611 000
Financial Income	0	0	0	0
Financial Costs	0	0	22 000	59 000
Financial Balance	0	0	−22 000	−59 000
Dividends	0	0	0	0
Net Income	−61 000	−12 000	−170 000	−667 000

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	1 985 000	2 350 000	2 936 000	3 063 000
Total Fixed Assets	1 985 000	2 350 000	2 936 000	3 063 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	4 000	52 000	294 000
Total Current Assets	6 000	4 000	865 000	953 000
Total Assets	1 991 000	2 354 000	3 801 000	4 017 000
Total Equity	730 000	791 000	803 000	817 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 000	366 000	366 000	1 368 000
Creditors	0	0	35 000	9 000
Unpaid Taxes	1 000	1 000	11 000	−3 000
Dividends	0	0	0	0
Other Current Debt	1 194 000	1 196 000	2 580 000	1 827 000
Total Current Debt	1 194 000	1 197 000	2 632 000	1 832 000
Total Equity and Debt	1 991 000	2 354 000	3 801 000	4 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,36 %	−1,52 %	−21,17 %	−81,64 %
Debt-to-Equity Ratio	0,09	0,46	0,46	1,67
Operating Profit Margin	−610 %	−9,68 %	−83,98 %	−65,14 %
Current Ratio	0,01	0	0,33	0,52
Quick Ratio	0,01	0	0,33	0,52
Equity Ratio	0,37	0,34	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %