AUTOSHINE BERGER AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

44,8 %

Current Ratio

2,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	5 246 000	4 481 000	2 461 000
Net Income	871 000	973 000	669 000
Total Assets	3 603 000	2 460 000	1 298 000
Total Equity	1 944 000	1 672 000	699 000

Income (NOK)	2022	2021	2020
Revenue	5 246 000	4 481 000	2 461 000
Expenditure	4 127 000	3 233 000	1 602 000
Operating Profit	1 118 000	1 248 000	858 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	1 119 000	1 248 000	858 000
Tax	247 000	274 000	189 000
Net Income	871 000	973 000	669 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	3 603 000	2 460 000	1 298 000
Total Assets	3 603 000	2 460 000	1 298 000
Total Retained Equity	1 914 000	1 642 000	669 000
Total Equity	1 944 000	1 672 000	699 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 659 000	788 000	598 000
Total Equity and Debt	3 603 000	2 460 000	1 298 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 246 000	4 481 000	2 461 000
Other Income	0	0	0
Revenue	5 246 000	4 481 000	2 461 000
Cost of Goods Sold	124 000	121 000	174 000
Salary Costs	3 406 000	2 799 000	1 267 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	4 127 000	3 233 000	1 602 000
Operating Profit	1 118 000	1 248 000	858 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	600 000	0	0
Net Income	871 000	973 000	669 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	1 105 000	1 105 000	120 000
Cash, Bank	2 498 000	1 351 000	1 176 000
Total Current Assets	3 603 000	2 460 000	1 298 000
Total Assets	3 603 000	2 460 000	1 298 000
Total Equity	1 944 000	1 672 000	699 000
Short-Term Group Debt	0	−2 000	0
Total Long-Term Debt	0	0	0
Creditors	8 000	0	0
Unpaid Taxes	527 000	247 000	256 000
Dividends	600 000	0	0
Other Current Debt	877 000	269 000	154 000
Total Current Debt	1 659 000	788 000	598 000
Total Equity and Debt	3 603 000	2 460 000	1 298 000

Financial indicators	2022	2021	2020
Return on Equity	44,8 %	58,19 %	95,71 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	21,31 %	27,85 %	34,86 %
Current Ratio	2,17	3,12	2,17
Quick Ratio	2,17	3,12	2,17
Equity Ratio	0,54	0,68	0,54
Gross Profit Margin	97,64 %	97,3 %	92,93 %