AMAZING AURORA AS

9009 TROMSØ

Finances

Share Ownership

Return on Equity

44,86 %

Current Ratio

1,21

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 364 000	3 340 000	1 624 000	2 356 000
Net Income	1 462 000	928 000	−36 000	825 000
Total Assets	9 512 000	2 644 000	1 386 000	2 041 000
Total Equity	3 259 000	1 797 000	869 000	905 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 364 000	3 340 000	1 624 000	2 356 000
Expenditure	3 403 000	2 145 000	1 659 000	1 292 000
Operating Profit	1 961 000	1 195 000	−35 000	1 064 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	87 000	6 000	10 000	8 000
Financial Balance	−86 000	−6 000	−9 000	−6 000
Earnings Before Tax	1 875 000	1 190 000	−44 000	1 058 000
Tax	412 000	262 000	−9 000	233 000
Net Income	1 462 000	928 000	−36 000	825 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 618 000	194 000	262 000	129 000
Total Current Assets	1 894 000	2 449 000	1 123 000	1 913 000
Total Assets	9 512 000	2 644 000	1 386 000	2 041 000
Total Retained Equity	3 235 000	1 773 000	845 000	881 000
Total Equity	3 259 000	1 797 000	869 000	905 000
Total Long-Term Debt	4 687 000	7 000	12 000	13 000
Total Current Debt	1 566 000	839 000	504 000	1 123 000
Total Equity and Debt	9 512 000	2 644 000	1 386 000	2 041 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 811 000	1 824 000	560 000	1 732 000
Other Income	1 553 000	1 516 000	1 064 000	624 000
Revenue	5 364 000	3 340 000	1 624 000	2 356 000
Cost of Goods Sold	1 230 000	571 000	215 000	310 000
Salary Costs	374 000	126 000	117 000	53 000
Depreciation	144 000	68 000	42 000	51 000
Impairment	0	0	0	0
Expenditure	3 403 000	2 145 000	1 659 000	1 292 000
Operating Profit	1 961 000	1 195 000	−35 000	1 064 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	87 000	6 000	10 000	8 000
Financial Balance	−86 000	−6 000	−9 000	−6 000
Dividends	0	0	0	0
Net Income	1 462 000	928 000	−36 000	825 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 018 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 600 000	194 000	262 000	129 000
Total Tangible Assets	7 618 000	194 000	262 000	129 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 618 000	194 000	262 000	129 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 243 000	1 986 000	983 000	1 394 000
Total Current Assets	1 894 000	2 449 000	1 123 000	1 913 000
Total Assets	9 512 000	2 644 000	1 386 000	2 041 000
Total Equity	3 259 000	1 797 000	869 000	905 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 687 000	7 000	12 000	13 000
Creditors	72 000	52 000	20 000	203 000
Unpaid Taxes	25 000	52 000	0	29 000
Dividends	0	0	0	0
Other Current Debt	1 114 000	468 000	484 000	666 000
Total Current Debt	1 566 000	839 000	504 000	1 123 000
Total Equity and Debt	9 512 000	2 644 000	1 386 000	2 041 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,86 %	51,64 %	−4,14 %	91,16 %
Debt-to-Equity Ratio	1,44	0	0,01	0,01
Operating Profit Margin	36,56 %	35,78 %	−2,16 %	45,16 %
Current Ratio	1,21	2,92	2,23	1,7
Quick Ratio	1,21	2,92	2,23	1,7
Equity Ratio	0,34	0,68	0,63	0,44
Gross Profit Margin	77,07 %	82,9 %	86,76 %	86,84 %