AUTOBUTIKKEN AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

100,29 %

Current Ratio

2,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 598 000	0	0	155 000
Net Income	2 042 000	−7 000	0	−28 000
Total Assets	3 039 000	195 000	2 000	2 000
Total Equity	2 036 000	−5 000	2 000	2 000

Income (NOK)	2022	2021	2019
Revenue	11 598 000	0	155 000
Expenditure	9 103 000	7 000	183 000
Operating Profit	2 495 000	−7 000	−28 000
Financial Income	148 000	0	0
Financial Costs	27 000	0	0
Financial Balance	121 000	0	0
Earnings Before Tax	2 616 000	−7 000	−28 000
Tax	575 000	0	0
Net Income	2 042 000	−7 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	481 000	0	0	0
Total Current Assets	2 558 000	195 000	2 000	2 000
Total Assets	3 039 000	195 000	2 000	2 000
Total Retained Equity	2 006 000	−35 000	−28 000	−28 000
Total Equity	2 036 000	−5 000	2 000	2 000
Total Long-Term Debt	1 000	200 000	0	0
Total Current Debt	1 002 000	0	0	0
Total Equity and Debt	3 039 000	195 000	2 000	2 000

Cash flow (NOK)	2022	2021	2019
Sales Income	11 595 000	0	155 000
Other Income	3 000	0	0
Revenue	11 598 000	0	155 000
Cost of Goods Sold	7 391 000	5 000	61 000
Salary Costs	295 000	0	0
Depreciation	120 000	0	0
Impairment	0	0	0
Expenditure	9 103 000	7 000	183 000
Operating Profit	2 495 000	−7 000	−28 000
Financial Income	148 000	0	0
Financial Costs	27 000	0	0
Financial Balance	121 000	0	0
Dividends	0	0	0
Net Income	2 042 000	−7 000	−28 000

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	481 000	0	0	0
Total Tangible Assets	481 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	481 000	0	0	0
Stock	88 000	118 000	0	0
Total Investments	0	0	0	0
Cash, Bank	49 000	77 000	0	0
Total Current Assets	2 558 000	195 000	2 000	2 000
Total Assets	3 039 000	195 000	2 000	2 000
Total Equity	2 036 000	−5 000	2 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	200 000	0	0
Creditors	401 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	26 000	0	0	0
Total Current Debt	1 002 000	0	0	0
Total Equity and Debt	3 039 000	195 000	2 000	2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100,29 %	140 %	0 %	−1 400 %
Debt-to-Equity Ratio	0	−40	0	0
Operating Profit Margin	21,51 %	-	-	−18,06 %
Current Ratio	2,55	-	-	-
Quick Ratio	2,8	−1,65	-	-
Equity Ratio	0,67	−0,03	1	1
Gross Profit Margin	36,27 %	-	-	60,65 %