AVIATOR ENGINEERING AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

114,38 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 610 000	0	1 006 000	2 157 000
Net Income	342 000	−73 000	8 000	84 000
Total Assets	757 000	216 000	235 000	567 000
Total Equity	299 000	−43 000	30 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 610 000	0	1 006 000	2 157 000
Expenditure	1 171 000	94 000	995 000	2 049 000
Operating Profit	439 000	−94 000	11 000	108 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	439 000	−94 000	10 000	108 000
Tax	97 000	−21 000	2 000	24 000
Net Income	342 000	−73 000	8 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	21 000	17 000	33 000
Total Current Assets	757 000	196 000	218 000	533 000
Total Assets	757 000	216 000	235 000	567 000
Total Retained Equity	269 000	−73 000	0	98 000
Total Equity	299 000	−43 000	30 000	128 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	458 000	260 000	205 000	437 000
Total Equity and Debt	757 000	216 000	235 000	567 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 610 000	0	1 006 000	2 157 000
Other Income	0	0	0	0
Revenue	1 610 000	0	1 006 000	2 157 000
Cost of Goods Sold	0	12 000	10 000	0
Salary Costs	866 000	0	764 000	1 664 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 171 000	94 000	995 000	2 049 000
Operating Profit	439 000	−94 000	11 000	108 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	106 000	61 000
Net Income	342 000	−73 000	8 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	21 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	17 000	33 000
Total Fixed Assets	0	21 000	17 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	206 000	38 000	210 000	177 000
Total Current Assets	757 000	196 000	218 000	533 000
Total Assets	757 000	216 000	235 000	567 000
Total Equity	299 000	−43 000	30 000	128 000
Short-Term Group Debt	0	228 000	228 000	156 000
Total Long-Term Debt	0	0	0	1 000
Creditors	−5 000	0	0	0
Unpaid Taxes	263 000	0	0	174 000
Dividends	0	0	106 000	61 000
Other Current Debt	125 000	32 000	−133 000	22 000
Total Current Debt	458 000	260 000	205 000	437 000
Total Equity and Debt	757 000	216 000	235 000	567 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,38 %	169,77 %	26,67 %	65,63 %
Debt-to-Equity Ratio	0	−0	0	0,01
Operating Profit Margin	27,27 %	-	1,09 %	5,01 %
Current Ratio	1,65	0,75	1,06	1,22
Quick Ratio	1,65	0,75	1,06	1,22
Equity Ratio	0,39	−0,2	0,13	0,23
Gross Profit Margin	100 %	-	99,01 %	100 %