AURORA BYGG AS

1480 SLATTUM

Finances

Share Ownership

Return on Equity

89,08 %

Current Ratio

0,68

Debt-to-Equity Ratio

−1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 764 000	660 000	104 000	298 000
Net Income	155 000	−17 000	−64 000	84 000
Total Assets	640 000	278 000	38 000	165 000
Total Equity	174 000	36 000	20 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 764 000	660 000	104 000	298 000
Expenditure	2 512 000	678 000	168 000	193 000
Operating Profit	251 000	−17 000	−64 000	106 000
Financial Income	0	0	0	0
Financial Costs	34 000	0	0	0
Financial Balance	−34 000	0	0	0
Earnings Before Tax	218 000	−17 000	−64 000	106 000
Tax	63 000	0	0	21 000
Net Income	155 000	−17 000	−64 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	123 000	33 000	0	11 000
Total Current Assets	516 000	244 000	38 000	155 000
Total Assets	640 000	278 000	38 000	165 000
Total Retained Equity	153 000	15 000	−2 000	84 000
Total Equity	174 000	36 000	20 000	106 000
Total Long-Term Debt	−293 000	0	0	0
Total Current Debt	758 000	242 000	18 000	59 000
Total Equity and Debt	640 000	278 000	38 000	165 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 764 000	659 000	104 000	298 000
Other Income	0	0	0	0
Revenue	2 764 000	660 000	104 000	298 000
Cost of Goods Sold	440 000	161 000	0	1 000
Salary Costs	1 465 000	398 000	105 000	74 000
Depreciation	20 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	2 512 000	678 000	168 000	193 000
Operating Profit	251 000	−17 000	−64 000	106 000
Financial Income	0	0	0	0
Financial Costs	34 000	0	0	0
Financial Balance	−34 000	0	0	0
Dividends	0	0	0	0
Net Income	155 000	−17 000	−64 000	84 000

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	123 000	33 000	0	0
Total Tangible Assets	123 000	33 000	0	0
Total Fiancial Fixed Assets	0	0	0	11 000
Total Fixed Assets	123 000	33 000	0	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	154 000	39 000	38 000	98 000
Total Current Assets	516 000	244 000	38 000	155 000
Total Assets	640 000	278 000	38 000	165 000
Total Equity	174 000	36 000	20 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−293 000	0	0	0
Creditors	60 000	27 000	−4 000	1 000
Unpaid Taxes	434 000	113 000	−3 000	18 000
Dividends	0	0	0	0
Other Current Debt	221 000	102 000	2 000	19 000
Total Current Debt	758 000	242 000	18 000	59 000
Total Equity and Debt	640 000	278 000	38 000	165 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,08 %	−47,22 %	−320 %	79,25 %
Debt-to-Equity Ratio	−1,68	0	0	0
Operating Profit Margin	9,08 %	−2,58 %	−61,54 %	35,57 %
Current Ratio	0,68	1,01	2,11	2,63
Quick Ratio	0,68	1,01	2,11	2,63
Equity Ratio	0,27	0,13	0,53	0,64
Gross Profit Margin	84,08 %	75,61 %	100 %	99,66 %