AUTOINNKJØP AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

770,37 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 528 000	3 975 000	8 492 000	2 675 000
Net Income	416 000	5 000	652 000	38 000
Total Assets	12 781 000	11 676 000	6 983 000	3 689 000
Total Equity	54 000	38 000	32 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 528 000	3 975 000	8 492 000	2 675 000
Expenditure	3 989 000	3 963 000	7 654 000	2 627 000
Operating Profit	539 000	12 000	838 000	48 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	1 000	2 000	0
Financial Balance	0	−1 000	−1 000	1 000
Earnings Before Tax	539 000	12 000	837 000	49 000
Tax	123 000	7 000	185 000	11 000
Net Income	416 000	5 000	652 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	43 000	25 000	0
Total Current Assets	12 757 000	11 633 000	6 959 000	3 689 000
Total Assets	12 781 000	11 676 000	6 983 000	3 689 000
Total Retained Equity	22 000	5 000	0	8 000
Total Equity	54 000	38 000	32 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 727 000	11 638 000	6 951 000	3 648 000
Total Equity and Debt	12 781 000	11 676 000	6 983 000	3 689 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 528 000	3 975 000	8 492 000	2 675 000
Other Income	0	0	0	0
Revenue	4 528 000	3 975 000	8 492 000	2 675 000
Cost of Goods Sold	0	0	5 401 000	1 209 000
Salary Costs	3 118 000	2 827 000	1 633 000	869 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 989 000	3 963 000	7 654 000	2 627 000
Operating Profit	539 000	12 000	838 000	48 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	1 000	2 000	0
Financial Balance	0	−1 000	−1 000	1 000
Dividends	0	0	0	0
Net Income	416 000	5 000	652 000	38 000

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	25 000	43 000	25 000	0
Total Fixed Assets	25 000	43 000	25 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 913 000	6 639 000	3 966 000	1 872 000
Total Current Assets	12 757 000	11 633 000	6 959 000	3 689 000
Total Assets	12 781 000	11 676 000	6 983 000	3 689 000
Total Equity	54 000	38 000	32 000	41 000
Short-Term Group Debt	400 000	631 000	661 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	−157 000
Unpaid Taxes	364 000	304 000	210 000	142 000
Dividends	0	0	0	0
Other Current Debt	11 840 000	10 697 000	5 895 000	3 662 000
Total Current Debt	12 727 000	11 638 000	6 951 000	3 648 000
Total Equity and Debt	12 781 000	11 676 000	6 983 000	3 689 000

Financial indicators	2022	2021	2020	2019
Return on Equity	770,37 %	13,16 %	2 037,5 %	92,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,9 %	0,3 %	9,87 %	1,79 %
Current Ratio	1	1	1	1,01
Quick Ratio	1	1	1	1,01
Equity Ratio	0	0	0	0,01
Gross Profit Margin	100 %	100 %	36,4 %	54,8 %