AUSTBØ RÅDGIVNING AS

4085 HUNDVÅG

Finances

Share Ownership

Return on Equity

8,39 %

Current Ratio

2,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	354 000	64 000	78 000	209 000
Net Income	24 000	30 000	35 000	120 000
Total Assets	449 000	285 000	358 000	503 000
Total Equity	286 000	262 000	232 000	297 000

Income (NOK)	2022	2021	2020	2019
Revenue	354 000	64 000	78 000	209 000
Expenditure	34 000	34 000	33 000	55 000
Operating Profit	319 000	29 000	45 000	154 000
Financial Income	0	7 000	0	0
Financial Costs	225 000	0	0	0
Financial Balance	−225 000	7 000	0	0
Earnings Before Tax	95 000	36 000	45 000	154 000
Tax	70 000	6 000	10 000	34 000
Net Income	24 000	30 000	35 000	120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	449 000	285 000	358 000	503 000
Total Assets	449 000	285 000	358 000	503 000
Total Retained Equity	256 000	232 000	202 000	267 000
Total Equity	286 000	262 000	232 000	297 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	163 000	23 000	126 000	207 000
Total Equity and Debt	449 000	285 000	358 000	503 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	354 000	64 000	78 000	209 000
Other Income	0	0	0	0
Revenue	354 000	64 000	78 000	209 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	4 000	5 000	5 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	34 000	34 000	33 000	55 000
Operating Profit	319 000	29 000	45 000	154 000
Financial Income	0	7 000	0	0
Financial Costs	225 000	0	0	0
Financial Balance	−225 000	7 000	0	0
Dividends	0	0	100 000	100 000
Net Income	24 000	30 000	35 000	120 000

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	185 000	140 000	0	0
Cash, Bank	264 000	145 000	358 000	503 000
Total Current Assets	449 000	285 000	358 000	503 000
Total Assets	449 000	285 000	358 000	503 000
Total Equity	286 000	262 000	232 000	297 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	0	3 000
Unpaid Taxes	82 000	11 000	14 000	44 000
Dividends	0	0	100 000	100 000
Other Current Debt	8 000	6 000	2 000	25 000
Total Current Debt	163 000	23 000	126 000	207 000
Total Equity and Debt	449 000	285 000	358 000	503 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,39 %	11,45 %	15,09 %	40,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	90,11 %	45,31 %	57,69 %	73,68 %
Current Ratio	2,75	12,39	2,84	2,43
Quick Ratio	2,75	12,39	2,84	2,43
Equity Ratio	0,64	0,92	0,65	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %