ATLET TRENING AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

53,36 %

Current Ratio

−0,37

Debt-to-Equity Ratio

−0,29

Key figures (NOK)	2021	2020	2019	2018
Revenue	471 000	650 000	1 018 000	506 000
Net Income	−294 000	−79 000	−109 000	−107 000
Total Assets	−26 000	186 000	299 000	153 000
Total Equity	−551 000	−254 000	−174 000	−66 000

Income (NOK)	2021	2020	2019	2018
Revenue	471 000	650 000	1 018 000	506 000
Expenditure	755 000	726 000	1 127 000	612 000
Operating Profit	−284 000	−76 000	−109 000	−108 000
Financial Income	0	0	0	1 000
Financial Costs	10 000	1 000	0	0
Financial Balance	−10 000	−1 000	0	1 000
Earnings Before Tax	−294 000	−76 000	−109 000	−107 000
Tax	0	3 000	0	0
Net Income	−294 000	−79 000	−109 000	−107 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	108 000	146 000	186 000	111 000
Total Current Assets	−134 000	40 000	113 000	42 000
Total Assets	−26 000	186 000	299 000	153 000
Total Retained Equity	−581 000	−284 000	−204 000	−96 000
Total Equity	−551 000	−254 000	−174 000	−66 000
Total Long-Term Debt	160 000	160 000	160 000	0
Total Current Debt	364 000	280 000	313 000	219 000
Total Equity and Debt	−26 000	186 000	299 000	153 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	471 000	603 000	1 018 000	506 000
Other Income	0	47 000	0	0
Revenue	471 000	650 000	1 018 000	506 000
Cost of Goods Sold	0	0	30 000	41 000
Salary Costs	31 000	99 000	195 000	50 000
Depreciation	39 000	40 000	28 000	23 000
Impairment	0	0	0	0
Expenditure	755 000	726 000	1 127 000	612 000
Operating Profit	−284 000	−76 000	−109 000	−108 000
Financial Income	0	0	0	1 000
Financial Costs	10 000	1 000	0	0
Financial Balance	−10 000	−1 000	0	1 000
Dividends	0	0	0	0
Net Income	−294 000	−79 000	−109 000	−107 000

Balance details (NOK)	2021	2020	2019	2018
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	58 000	97 000	136 000	111 000
Total Tangible Assets	58 000	97 000	136 000	111 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	0
Total Fixed Assets	108 000	146 000	186 000	111 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−167 000	4 000	74 000	5 000
Total Current Assets	−134 000	40 000	113 000	42 000
Total Assets	−26 000	186 000	299 000	153 000
Total Equity	−551 000	−254 000	−174 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	160 000	160 000	160 000	0
Creditors	169 000	74 000	104 000	32 000
Unpaid Taxes	7 000	1 000	19 000	9 000
Dividends	0	0	0	0
Other Current Debt	167 000	183 000	168 000	155 000
Total Current Debt	364 000	280 000	313 000	219 000
Total Equity and Debt	−26 000	186 000	299 000	153 000

Financial indicators	2021	2020	2019	2018
Return on Equity	53,36 %	31,1 %	62,64 %	162,12 %
Debt-to-Equity Ratio	−0,29	−0,63	−0,92	−0
Operating Profit Margin	−60,3 %	−11,69 %	−10,71 %	−21,34 %
Current Ratio	−0,37	0,14	0,36	0,19
Quick Ratio	−0,37	0,14	0,36	0,19
Equity Ratio	21,19	−1,37	−0,58	−0,43
Gross Profit Margin	100 %	100 %	97,05 %	91,9 %