AUTOPIA EXPO AS

4043 HAFRSFJORD

Finances

Return on Equity

−430,19 %

Current Ratio

0,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 165 000	1 289 000	50 000
Net Income	−228 000	310 000	−59 000
Total Assets	983 000	582 000	83 000
Total Equity	53 000	280 000	−29 000

Income (NOK)	2022	2021	2020
Revenue	3 165 000	1 289 000	50 000
Expenditure	3 363 000	892 000	126 000
Operating Profit	−198 000	397 000	−76 000
Financial Income	0	0	0
Financial Costs	13 000	0	0
Financial Balance	−13 000	0	0
Earnings Before Tax	−210 000	397 000	−76 000
Tax	18 000	87 000	−17 000
Net Income	−228 000	310 000	−59 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	483 000	0	17 000
Total Current Assets	500 000	582 000	67 000
Total Assets	983 000	582 000	83 000
Total Retained Equity	23 000	250 000	−59 000
Total Equity	53 000	280 000	−29 000
Total Long-Term Debt	0	0	0
Total Current Debt	930 000	302 000	113 000
Total Equity and Debt	983 000	582 000	83 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 165 000	1 220 000	50 000
Other Income	0	69 000	0
Revenue	3 165 000	1 289 000	50 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	3 363 000	892 000	126 000
Operating Profit	−198 000	397 000	−76 000
Financial Income	0	0	0
Financial Costs	13 000	0	0
Financial Balance	−13 000	0	0
Dividends	0	0	0
Net Income	−228 000	310 000	−59 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	17 000
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	483 000	0	0
Total Fixed Assets	483 000	0	17 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	68 000	278 000	17 000
Total Current Assets	500 000	582 000	67 000
Total Assets	983 000	582 000	83 000
Total Equity	53 000	280 000	−29 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	701 000	119 000	113 000
Unpaid Taxes	0	94 000	0
Dividends	0	0	0
Other Current Debt	212 000	18 000	0
Total Current Debt	930 000	302 000	113 000
Total Equity and Debt	983 000	582 000	83 000

Financial indicators	2022	2021	2020
Return on Equity	−430,19 %	110,71 %	203,45 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	−6,26 %	30,8 %	−152 %
Current Ratio	0,54	1,93	0,59
Quick Ratio	0,54	1,93	0,59
Equity Ratio	0,05	0,48	−0,35
Gross Profit Margin	100 %	100 %	100 %