AUTEM CONSULTING AS

5535 HAUGESUND

Finances

Return on Equity

3,86 %

Current Ratio

3,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	537 000	875 000	1 606 000	338 000
Net Income	16 000	−4 000	274 000	97 000
Total Assets	547 000	717 000	670 000	324 000
Total Equity	414 000	398 000	401 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	537 000	875 000	1 606 000	338 000
Expenditure	502 000	877 000	1 255 000	213 000
Operating Profit	35 000	−1 000	352 000	124 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	0
Earnings Before Tax	35 000	−4 000	352 000	124 000
Tax	19 000	0	77 000	27 000
Net Income	16 000	−4 000	274 000	97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 000	123 000	170 000	37 000
Total Current Assets	483 000	593 000	501 000	287 000
Total Assets	547 000	717 000	670 000	324 000
Total Retained Equity	384 000	368 000	371 000	97 000
Total Equity	414 000	398 000	401 000	127 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	133 000	319 000	269 000	197 000
Total Equity and Debt	547 000	717 000	670 000	324 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	537 000	875 000	1 606 000	338 000
Other Income	0	0	0	0
Revenue	537 000	875 000	1 606 000	338 000
Cost of Goods Sold	0	0	5 000	0
Salary Costs	127 000	525 000	739 000	195 000
Depreciation	41 000	50 000	17 000	0
Impairment	0	0	0	0
Expenditure	502 000	877 000	1 255 000	213 000
Operating Profit	35 000	−1 000	352 000	124 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	0
Dividends	0	0	0	0
Net Income	16 000	−4 000	274 000	97 000

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	83 000	132 000	0
Total Tangible Assets	0	83 000	132 000	0
Total Fiancial Fixed Assets	64 000	40 000	37 000	37 000
Total Fixed Assets	64 000	123 000	170 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	136 000	398 000	324 000	115 000
Total Current Assets	483 000	593 000	501 000	287 000
Total Assets	547 000	717 000	670 000	324 000
Total Equity	414 000	398 000	401 000	127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−15 000	62 000	24 000
Unpaid Taxes	60 000	181 000	24 000	81 000
Dividends	0	0	0	0
Other Current Debt	57 000	151 000	106 000	65 000
Total Current Debt	133 000	319 000	269 000	197 000
Total Equity and Debt	547 000	717 000	670 000	324 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,86 %	−1,01 %	68,33 %	76,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,52 %	−0,11 %	21,92 %	36,69 %
Current Ratio	3,63	1,86	1,86	1,46
Quick Ratio	3,63	1,86	1,86	1,46
Equity Ratio	0,76	0,56	0,6	0,39
Gross Profit Margin	100 %	100 %	99,69 %	100 %