ATRIUM BLUE CREWING AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

286,01 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 881 000	14 162 000	8 152 000	345 000
Net Income	2 331 000	1 844 000	824 000	17 000
Total Assets	4 830 000	3 228 000	1 807 000	117 000
Total Equity	815 000	479 000	136 000	111 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 881 000	14 162 000	8 152 000	345 000
Expenditure	19 885 000	11 797 000	7 089 000	325 000
Operating Profit	2 997 000	2 364 000	1 062 000	20 000
Financial Income	1 000	1 000	0	0
Financial Costs	9 000	1 000	5 000	0
Financial Balance	−8 000	0	−5 000	0
Earnings Before Tax	2 989 000	2 364 000	1 057 000	20 000
Tax	658 000	520 000	232 000	3 000
Net Income	2 331 000	1 844 000	824 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 830 000	3 228 000	1 807 000	117 000
Total Assets	4 830 000	3 228 000	1 807 000	117 000
Total Retained Equity	715 000	379 000	36 000	11 000
Total Equity	815 000	479 000	136 000	111 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 015 000	2 749 000	1 671 000	5 000
Total Equity and Debt	4 830 000	3 228 000	1 807 000	117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 881 000	14 162 000	8 152 000	345 000
Other Income	0	0	0	0
Revenue	22 881 000	14 162 000	8 152 000	345 000
Cost of Goods Sold	2 796 000	802 000	1 105 000	0
Salary Costs	13 804 000	8 764 000	4 818 000	279 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	19 885 000	11 797 000	7 089 000	325 000
Operating Profit	2 997 000	2 364 000	1 062 000	20 000
Financial Income	1 000	1 000	0	0
Financial Costs	9 000	1 000	5 000	0
Financial Balance	−8 000	0	−5 000	0
Dividends	0	1 500 000	800 000	0
Net Income	2 331 000	1 844 000	824 000	17 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 029 000	1 387 000	1 118 000	93 000
Total Current Assets	4 830 000	3 228 000	1 807 000	117 000
Total Assets	4 830 000	3 228 000	1 807 000	117 000
Total Equity	815 000	479 000	136 000	111 000
Short-Term Group Debt	2 008 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	32 000	0	0
Unpaid Taxes	1 320 000	686 000	630 000	0
Dividends	0	1 500 000	800 000	0
Other Current Debt	0	10 000	9 000	2 000
Total Current Debt	4 015 000	2 749 000	1 671 000	5 000
Total Equity and Debt	4 830 000	3 228 000	1 807 000	117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	286,01 %	384,97 %	605,88 %	15,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,1 %	16,69 %	13,03 %	5,8 %
Current Ratio	1,2	1,17	1,08	23,4
Quick Ratio	1,2	1,17	1,08	23,4
Equity Ratio	0,17	0,15	0,08	0,95
Gross Profit Margin	87,78 %	94,34 %	86,45 %	100 %