AMUNDSEN PROSJEKT AS

2053 JESSHEIM

Finances

Return on Equity

111,51 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	430 000	2 448 000	2 901 000
Net Income	7 277 000	1 731 000	214 000	−42 000
Total Assets	7 787 000	422 000	689 000	553 000
Total Equity	6 526 000	385 000	154 000	−47 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	430 000	2 448 000	2 901 000
Expenditure	0	435 000	2 143 000	2 948 000
Operating Profit	0	−5 000	305 000	−48 000
Financial Income	7 277 000	1 737 000	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	7 277 000	1 736 000	−4 000	0
Earnings Before Tax	7 277 000	1 731 000	300 000	−48 000
Tax	0	0	86 000	−6 000
Net Income	7 277 000	1 731 000	214 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	410 000	414 000	21 000	38 000
Total Current Assets	7 377 000	8 000	668 000	515 000
Total Assets	7 787 000	422 000	689 000	553 000
Total Retained Equity	6 502 000	360 000	129 000	−71 000
Total Equity	6 526 000	385 000	154 000	−47 000
Total Long-Term Debt	1 260 000	0	0	0
Total Current Debt	0	37 000	536 000	600 000
Total Equity and Debt	7 787 000	422 000	689 000	553 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	430 000	2 448 000	2 901 000
Other Income	0	0	0	0
Revenue	0	430 000	2 448 000	2 901 000
Cost of Goods Sold	0	0	4 000	0
Salary Costs	0	295 000	1 827 000	2 557 000
Depreciation	0	0	12 000	12 000
Impairment	0	0	0	0
Expenditure	0	435 000	2 143 000	2 948 000
Operating Profit	0	−5 000	305 000	−48 000
Financial Income	7 277 000	1 737 000	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	7 277 000	1 736 000	−4 000	0
Dividends	0	0	0	0
Net Income	7 277 000	1 731 000	214 000	−42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	12 000	24 000
Total Tangible Assets	0	0	12 000	24 000
Total Fiancial Fixed Assets	410 000	414 000	6 000	0
Total Fixed Assets	410 000	414 000	21 000	38 000
Stock	0	0	0	0
Total Investments	6 421 000	0	0	0
Cash, Bank	28 000	8 000	166 000	228 000
Total Current Assets	7 377 000	8 000	668 000	515 000
Total Assets	7 787 000	422 000	689 000	553 000
Total Equity	6 526 000	385 000	154 000	−47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 260 000	0	0	0
Creditors	0	15 000	15 000	−8 000
Unpaid Taxes	0	22 000	190 000	325 000
Dividends	0	0	0	0
Other Current Debt	0	0	256 000	283 000
Total Current Debt	0	37 000	536 000	600 000
Total Equity and Debt	7 787 000	422 000	689 000	553 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,51 %	449,61 %	138,96 %	89,36 %
Debt-to-Equity Ratio	0,19	0	0	−0
Operating Profit Margin	-	−1,16 %	12,46 %	−1,65 %
Current Ratio	-	0,22	1,25	0,86
Quick Ratio	-	0,22	1,25	0,86
Equity Ratio	0,84	0,91	0,22	−0,08
Gross Profit Margin	-	100 %	99,84 %	100 %