ATOM RØRLEGGERBEDRIFTS AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

8,69 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 860 000	8 205 000	5 709 000	0
Net Income	117 000	282 000	917 000	0
Total Assets	2 811 000	3 110 000	2 019 000	30 000
Total Equity	1 346 000	1 228 000	947 000	30 000

Income (NOK)	2022	2021	2020
Revenue	7 860 000	8 205 000	5 709 000
Expenditure	7 725 000	7 797 000	4 533 000
Operating Profit	134 000	407 000	1 175 000
Financial Income	5 000	0	0
Financial Costs	16 000	18 000	0
Financial Balance	−11 000	−18 000	0
Earnings Before Tax	123 000	390 000	1 175 000
Tax	5 000	108 000	259 000
Net Income	117 000	282 000	917 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	912 000	1 148 000	466 000	0
Total Current Assets	1 899 000	1 962 000	1 553 000	30 000
Total Assets	2 811 000	3 110 000	2 019 000	30 000
Total Retained Equity	1 316 000	1 198 000	917 000	0
Total Equity	1 346 000	1 228 000	947 000	30 000
Total Long-Term Debt	177 000	251 000	0	0
Total Current Debt	1 288 000	1 631 000	1 072 000	0
Total Equity and Debt	2 811 000	3 110 000	2 019 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	7 593 000	8 284 000	5 709 000
Other Income	266 000	−79 000	0
Revenue	7 860 000	8 205 000	5 709 000
Cost of Goods Sold	4 103 000	4 486 000	1 780 000
Salary Costs	2 696 000	2 414 000	2 007 000
Depreciation	254 000	328 000	147 000
Impairment	0	0	0
Expenditure	7 725 000	7 797 000	4 533 000
Operating Profit	134 000	407 000	1 175 000
Financial Income	5 000	0	0
Financial Costs	16 000	18 000	0
Financial Balance	−11 000	−18 000	0
Dividends	0	0	0
Net Income	117 000	282 000	917 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	894 000	1 148 000	466 000	0
Total Tangible Assets	894 000	1 148 000	466 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	912 000	1 148 000	466 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	856 000	1 509 000	928 000	30 000
Total Current Assets	1 899 000	1 962 000	1 553 000	30 000
Total Assets	2 811 000	3 110 000	2 019 000	30 000
Total Equity	1 346 000	1 228 000	947 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	177 000	251 000	0	0
Creditors	473 000	912 000	155 000	0
Unpaid Taxes	314 000	161 000	486 000	0
Dividends	0	0	0	0
Other Current Debt	478 000	449 000	172 000	0
Total Current Debt	1 288 000	1 631 000	1 072 000	0
Total Equity and Debt	2 811 000	3 110 000	2 019 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,69 %	22,96 %	96,83 %	0 %
Debt-to-Equity Ratio	0,13	0,2	0	0
Operating Profit Margin	1,7 %	4,96 %	20,58 %	-
Current Ratio	1,47	1,2	1,45	-
Quick Ratio	1,47	1,2	1,45	-
Equity Ratio	0,48	0,39	0,47	1
Gross Profit Margin	47,8 %	45,33 %	68,82 %	-