ATLAS ADVISORY AS

1406 SKI

Finances

Return on Equity

12,02 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	607 000	0	0	0
Net Income	144 000	275 000	−1 000	202 000
Total Assets	1 563 000	1 054 000	779 000	780 000
Total Equity	1 198 000	1 054 000	779 000	780 000

Income (NOK)	2022	2021	2020	2019
Revenue	607 000	0	0	0
Expenditure	420 000	2 000	1 000	2 000
Operating Profit	187 000	−2 000	−1 000	−2 000
Financial Income	2 000	282 000	0	204 000
Financial Costs	5 000	5 000	0	0
Financial Balance	−3 000	277 000	0	204 000
Earnings Before Tax	185 000	275 000	−1 000	202 000
Tax	41 000	0	0	0
Net Income	144 000	275 000	−1 000	202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	378 000	256 000	474 000	233 000
Total Current Assets	1 185 000	798 000	305 000	546 000
Total Assets	1 563 000	1 054 000	779 000	780 000
Total Retained Equity	698 000	0	0	280 000
Total Equity	1 198 000	1 054 000	779 000	780 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	365 000	0	0	0
Total Equity and Debt	1 563 000	1 054 000	779 000	780 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	607 000	0	0	0
Other Income	0	0	0	0
Revenue	607 000	0	0	0
Cost of Goods Sold	9 000	0	0	0
Salary Costs	209 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	420 000	2 000	1 000	2 000
Operating Profit	187 000	−2 000	−1 000	−2 000
Financial Income	2 000	282 000	0	204 000
Financial Costs	5 000	5 000	0	0
Financial Balance	−3 000	277 000	0	204 000
Dividends	0	0	0	0
Net Income	144 000	275 000	−1 000	202 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	256 000	474 000	233 000
Total Fixed Assets	378 000	256 000	474 000	233 000
Stock	0	0	0	0
Total Investments	207 000	0	0	0
Cash, Bank	754 000	534 000	305 000	485 000
Total Current Assets	1 185 000	798 000	305 000	546 000
Total Assets	1 563 000	1 054 000	779 000	780 000
Total Equity	1 198 000	1 054 000	779 000	780 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	171 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	365 000	0	0	0
Total Equity and Debt	1 563 000	1 054 000	779 000	780 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,02 %	26,09 %	−0,13 %	25,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,81 %	-	-	-
Current Ratio	3,25	-	-	-
Quick Ratio	3,25	-	-	-
Equity Ratio	0,77	1	1	1
Gross Profit Margin	98,52 %	-	-	-