AUKA BYGG OG EIENDOM AS

7052 TRONDHEIM

Finances

Share Ownership

Return on Equity

81,82 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 097 000	1 022 000	2 115 000
Net Income	9 000	−66 000	7 000	−123 000
Total Assets	149 000	186 000	253 000	437 000
Total Equity	11 000	2 000	68 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 097 000	1 022 000	2 115 000
Expenditure	1 117 000	1 163 000	1 012 000	2 210 000
Operating Profit	10 000	−66 000	11 000	−95 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	15 000	30 000
Financial Balance	−1 000	0	−15 000	−30 000
Earnings Before Tax	9 000	−66 000	−4 000	−124 000
Tax	0	0	−11 000	−1 000
Net Income	9 000	−66 000	7 000	−123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	11 000	18 000	25 000
Total Current Assets	145 000	175 000	235 000	412 000
Total Assets	149 000	186 000	253 000	437 000
Total Retained Equity	−77 000	−86 000	−20 000	−27 000
Total Equity	11 000	2 000	68 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	138 000	184 000	185 000	376 000
Total Equity and Debt	149 000	186 000	253 000	437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 127 000	1 097 000	1 022 000	2 115 000
Other Income	0	0	0	0
Revenue	1 127 000	1 097 000	1 022 000	2 115 000
Cost of Goods Sold	339 000	394 000	357 000	1 136 000
Salary Costs	660 000	655 000	595 000	773 000
Depreciation	7 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	1 117 000	1 163 000	1 012 000	2 210 000
Operating Profit	10 000	−66 000	11 000	−95 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	15 000	30 000
Financial Balance	−1 000	0	−15 000	−30 000
Dividends	0	0	0	0
Net Income	9 000	−66 000	7 000	−123 000

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	5 000	11 000	18 000	25 000
Total Tangible Assets	5 000	11 000	18 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	11 000	18 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	175 000	208 000	69 000
Total Current Assets	145 000	175 000	235 000	412 000
Total Assets	149 000	186 000	253 000	437 000
Total Equity	11 000	2 000	68 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	34 000	50 000	112 000
Unpaid Taxes	62 000	80 000	72 000	181 000
Dividends	0	0	0	0
Other Current Debt	70 000	70 000	63 000	83 000
Total Current Debt	138 000	184 000	185 000	376 000
Total Equity and Debt	149 000	186 000	253 000	437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,82 %	−3 300 %	10,29 %	−201,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,89 %	−6,02 %	1,08 %	−4,49 %
Current Ratio	1,05	0,95	1,27	1,1
Quick Ratio	1,05	0,95	1,27	1,1
Equity Ratio	0,07	0,01	0,27	0,14
Gross Profit Margin	69,92 %	64,08 %	65,07 %	46,29 %