ATLAS SHIPBROKERS AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

85,74 %

Current Ratio

2,43

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 651 000	1 093 000	3 163 000	40 000
Net Income	1 924 000	10 000	748 000	−88 000
Total Assets	3 793 000	1 043 000	1 118 000	190 000
Total Equity	2 244 000	320 000	310 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 651 000	1 093 000	3 163 000	40 000
Expenditure	1 211 000	555 000	2 211 000	152 000
Operating Profit	2 440 000	538 000	952 000	−113 000
Financial Income	27 000	5 000	9 000	0
Financial Costs	0	506 000	2 000	0
Financial Balance	27 000	−501 000	7 000	0
Earnings Before Tax	2 467 000	37 000	959 000	−113 000
Tax	543 000	27 000	211 000	−25 000
Net Income	1 924 000	10 000	748 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	79 000	79 000	108 000	139 000
Total Current Assets	3 714 000	964 000	1 009 000	52 000
Total Assets	3 793 000	1 043 000	1 118 000	190 000
Total Retained Equity	2 144 000	220 000	210 000	−88 000
Total Equity	2 244 000	320 000	310 000	12 000
Total Long-Term Debt	18 000	18 000	4 000	0
Total Current Debt	1 531 000	706 000	803 000	179 000
Total Equity and Debt	3 793 000	1 043 000	1 118 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 331 000	162 000	3 163 000	40 000
Other Income	1 320 000	931 000	0	0
Revenue	3 651 000	1 093 000	3 163 000	40 000
Cost of Goods Sold	6 000	0	0	0
Salary Costs	775 000	88 000	1 833 000	0
Depreciation	0	30 000	27 000	6 000
Impairment	0	0	0	0
Expenditure	1 211 000	555 000	2 211 000	152 000
Operating Profit	2 440 000	538 000	952 000	−113 000
Financial Income	27 000	5 000	9 000	0
Financial Costs	0	506 000	2 000	0
Financial Balance	27 000	−501 000	7 000	0
Dividends	0	0	450 000	0
Net Income	1 924 000	10 000	748 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	16 000	91 000	91 000
Fixtures	79 000	63 000	17 000	23 000
Total Tangible Assets	79 000	79 000	108 000	114 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	79 000	79 000	108 000	139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 100 000	829 000	7 000	0
Total Current Assets	3 714 000	964 000	1 009 000	52 000
Total Assets	3 793 000	1 043 000	1 118 000	190 000
Total Equity	2 244 000	320 000	310 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 000	18 000	4 000	0
Creditors	97 000	22 000	9 000	76 000
Unpaid Taxes	565 000	141 000	−2 000	0
Dividends	0	0	450 000	0
Other Current Debt	327 000	566 000	0	0
Total Current Debt	1 531 000	706 000	803 000	179 000
Total Equity and Debt	3 793 000	1 043 000	1 118 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,74 %	3,13 %	241,29 %	−733,33 %
Debt-to-Equity Ratio	0,01	0,06	0,01	0
Operating Profit Margin	66,83 %	49,22 %	30,1 %	−282,5 %
Current Ratio	2,43	1,37	1,26	0,29
Quick Ratio	2,43	1,37	1,26	0,29
Equity Ratio	0,59	0,31	0,28	0,06
Gross Profit Margin	99,84 %	100 %	100 %	100 %