AAMODT UTVIKLING AS

2009 NORDBY

Finances

Share Ownership

Return on Equity

44,15 %

Current Ratio

46,18

Debt-to-Equity Ratio

−2,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−426 000	−352 000	−207 000	−5 000
Total Assets	1 755 000	1 779 000	1 810 000	23 000
Total Equity	−965 000	−539 000	−188 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	57 000	31 000	13 000	5 000
Operating Profit	−57 000	−31 000	−13 000	−5 000
Financial Income	0	0	0	0
Financial Costs	369 000	320 000	194 000	0
Financial Balance	−369 000	−320 000	−194 000	0
Earnings Before Tax	−426 000	−352 000	−207 000	−5 000
Tax	0	0	0	0
Net Income	−426 000	−352 000	−207 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 755 000	1 779 000	1 810 000	23 000
Total Assets	1 755 000	1 779 000	1 810 000	23 000
Total Retained Equity	−990 000	−564 000	−212 000	−5 000
Total Equity	−965 000	−539 000	−188 000	19 000
Total Long-Term Debt	2 683 000	1 994 000	1 800 000	0
Total Current Debt	38 000	325 000	198 000	4 000
Total Equity and Debt	1 755 000	1 779 000	1 810 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	57 000	31 000	13 000	5 000
Operating Profit	−57 000	−31 000	−13 000	−5 000
Financial Income	0	0	0	0
Financial Costs	369 000	320 000	194 000	0
Financial Balance	−369 000	−320 000	−194 000	0
Dividends	0	0	0	0
Net Income	−426 000	−352 000	−207 000	−5 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 195 000	1 195 000	1 195 000	0
Total Investments	0	0	0	0
Cash, Bank	560 000	584 000	615 000	3 000
Total Current Assets	1 755 000	1 779 000	1 810 000	23 000
Total Assets	1 755 000	1 779 000	1 810 000	23 000
Total Equity	−965 000	−539 000	−188 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 683 000	1 994 000	1 800 000	0
Creditors	38 000	4 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	320 000	198 000	4 000
Total Current Debt	38 000	325 000	198 000	4 000
Total Equity and Debt	1 755 000	1 779 000	1 810 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,15 %	65,31 %	110,11 %	−26,32 %
Debt-to-Equity Ratio	−2,78	−3,7	−9,57	0
Operating Profit Margin	-	-	-	-
Current Ratio	46,18	5,47	9,14	5,75
Quick Ratio	−1,52	−2,04	−1,82	5,75
Equity Ratio	−0,55	−0,3	−0,1	0,83
Gross Profit Margin	-	-	-	-