ATOM WINE AGENCY AS

4616 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

13,54 %

Current Ratio

1,98

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	516 000	530 000	1 438 000	307 000
Net Income	52 000	−95 000	601 000	−7 000
Total Assets	861 000	735 000	1 055 000	136 000
Total Equity	384 000	332 000	596 000	−5 000

Income (NOK)	2022	2021	2020	2019
Revenue	516 000	530 000	1 438 000	307 000
Expenditure	464 000	797 000	667 000	314 000
Operating Profit	52 000	−267 000	771 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	52 000	−267 000	771 000	−7 000
Tax	0	−172 000	170 000	0
Net Income	52 000	−95 000	601 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	116 000	122 000	100 000	0
Total Current Assets	745 000	613 000	955 000	136 000
Total Assets	861 000	735 000	1 055 000	136 000
Total Retained Equity	354 000	302 000	566 000	−35 000
Total Equity	384 000	332 000	596 000	−5 000
Total Long-Term Debt	100 000	100 000	100 000	0
Total Current Debt	377 000	303 000	359 000	141 000
Total Equity and Debt	861 000	735 000	1 055 000	136 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	516 000	530 000	106 000	312 000
Other Income	0	0	1 332 000	−5 000
Revenue	516 000	530 000	1 438 000	307 000
Cost of Goods Sold	29 000	205 000	2 000	0
Salary Costs	0	0	0	0
Depreciation	6 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	464 000	797 000	667 000	314 000
Operating Profit	52 000	−267 000	771 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	52 000	−95 000	601 000	−7 000

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	6 000	12 000	0	0
Total Tangible Assets	6 000	12 000	0	0
Total Fiancial Fixed Assets	110 000	110 000	100 000	0
Total Fixed Assets	116 000	122 000	100 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	579 000	567 000	924 000	105 000
Total Current Assets	745 000	613 000	955 000	136 000
Total Assets	861 000	735 000	1 055 000	136 000
Total Equity	384 000	332 000	596 000	−5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	100 000	100 000	100 000	0
Creditors	0	−74 000	154 000	106 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	377 000	303 000	359 000	141 000
Total Equity and Debt	861 000	735 000	1 055 000	136 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,54 %	−28,61 %	100,84 %	140 %
Debt-to-Equity Ratio	0,26	0,3	0,17	−0
Operating Profit Margin	10,08 %	−50,38 %	53,62 %	−2,28 %
Current Ratio	1,98	2,02	2,66	0,96
Quick Ratio	1,98	2,02	2,66	0,96
Equity Ratio	0,45	0,45	0,56	−0,04
Gross Profit Margin	94,38 %	61,32 %	99,86 %	100 %