AUTO JOACHIM AS

0663 OSLO

Finances

Share Ownership

Return on Equity

−42,66 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 395 000	1 197 000	1 509 000	1 440 000
Net Income	−151 000	−64 000	239 000	−41 000
Total Assets	567 000	896 000	1 130 000	1 082 000
Total Equity	354 000	505 000	569 000	509 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 395 000	1 197 000	1 509 000	1 440 000
Expenditure	1 582 000	1 279 000	1 202 000	1 585 000
Operating Profit	−188 000	−82 000	307 000	−144 000
Financial Income	0	0	0	91 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	91 000
Earnings Before Tax	−188 000	−82 000	307 000	−53 000
Tax	−36 000	−18 000	67 000	−12 000
Net Income	−151 000	−64 000	239 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	287 000	368 000	515 000	623 000
Total Current Assets	280 000	528 000	616 000	458 000
Total Assets	567 000	896 000	1 130 000	1 082 000
Total Retained Equity	324 000	475 000	539 000	479 000
Total Equity	354 000	505 000	569 000	509 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	213 000	390 000	561 000	573 000
Total Equity and Debt	567 000	896 000	1 130 000	1 082 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 395 000	1 192 000	1 457 000	1 440 000
Other Income	0	5 000	52 000	0
Revenue	1 395 000	1 197 000	1 509 000	1 440 000
Cost of Goods Sold	30 000	18 000	24 000	17 000
Salary Costs	644 000	363 000	318 000	579 000
Depreciation	168 000	165 000	164 000	153 000
Impairment	0	0	0	0
Expenditure	1 582 000	1 279 000	1 202 000	1 585 000
Operating Profit	−188 000	−82 000	307 000	−144 000
Financial Income	0	0	0	91 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	91 000
Dividends	0	0	178 000	0
Net Income	−151 000	−64 000	239 000	−41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	61 000	25 000	7 000	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	226 000	343 000	508 000	612 000
Total Tangible Assets	226 000	343 000	508 000	612 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	287 000	368 000	515 000	623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	41 000	20 000	0
Total Current Assets	280 000	528 000	616 000	458 000
Total Assets	567 000	896 000	1 130 000	1 082 000
Total Equity	354 000	505 000	569 000	509 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	84 000	249 000	200 000
Unpaid Taxes	63 000	51 000	20 000	47 000
Dividends	0	0	178 000	0
Other Current Debt	145 000	77 000	52 000	327 000
Total Current Debt	213 000	390 000	561 000	573 000
Total Equity and Debt	567 000	896 000	1 130 000	1 082 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−42,66 %	−12,67 %	42 %	−8,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−13,48 %	−6,85 %	20,34 %	−10 %
Current Ratio	1,31	1,35	1,1	0,8
Quick Ratio	1,31	1,35	1,1	0,8
Equity Ratio	0,62	0,56	0,5	0,47
Gross Profit Margin	97,85 %	98,5 %	98,41 %	98,82 %