AMUNDSEN BOOK AS

6823 SANDANE

Finances

Share Ownership

Return on Equity

−3 200 %

Current Ratio

0,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	201 000	531 000	515 000
Net Income	−128 000	26 000	−55 000	84 000
Total Assets	129 000	189 000	168 000	279 000
Total Equity	4 000	132 000	106 000	161 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	201 000	531 000	515 000
Expenditure	242 000	170 000	586 000	429 000
Operating Profit	−128 000	31 000	−55 000	86 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	2 000
Financial Balance	0	−5 000	0	−2 000
Earnings Before Tax	−128 000	26 000	−55 000	84 000
Tax	0	0	0	0
Net Income	−128 000	26 000	−55 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	83 000	47 000	64 000
Total Current Assets	87 000	106 000	121 000	214 000
Total Assets	129 000	189 000	168 000	279 000
Total Retained Equity	−161 000	−33 000	−59 000	−4 000
Total Equity	4 000	132 000	106 000	161 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	57 000	62 000	118 000
Total Equity and Debt	129 000	189 000	168 000	279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	115 000	201 000	531 000	515 000
Other Income	0	0	0	0
Revenue	115 000	201 000	531 000	515 000
Cost of Goods Sold	21 000	0	9 000	0
Salary Costs	105 000	0	423 000	233 000
Depreciation	41 000	34 000	18 000	16 000
Impairment	0	0	0	0
Expenditure	242 000	170 000	586 000	429 000
Operating Profit	−128 000	31 000	−55 000	86 000
Financial Income	0	0	0	0
Financial Costs	0	5 000	0	2 000
Financial Balance	0	−5 000	0	−2 000
Dividends	0	0	0	0
Net Income	−128 000	26 000	−55 000	84 000

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	42 000	83 000	47 000	64 000
Total Tangible Assets	42 000	83 000	47 000	64 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	83 000	47 000	64 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	37 000	38 000	131 000
Total Current Assets	87 000	106 000	121 000	214 000
Total Assets	129 000	189 000	168 000	279 000
Total Equity	4 000	132 000	106 000	161 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	50 000	1 000	12 000
Unpaid Taxes	15 000	5 000	29 000	61 000
Dividends	0	0	0	0
Other Current Debt	72 000	3 000	33 000	45 000
Total Current Debt	124 000	57 000	62 000	118 000
Total Equity and Debt	129 000	189 000	168 000	279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 200 %	19,7 %	−51,89 %	52,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−111,3 %	15,42 %	−10,36 %	16,7 %
Current Ratio	0,7	1,86	1,95	1,81
Quick Ratio	0,7	1,86	1,95	1,81
Equity Ratio	0,03	0,7	0,63	0,58
Gross Profit Margin	81,74 %	100 %	98,31 %	100 %