MD AUTO LUX AS

1448 DRØBAK

Finances

Share Ownership

Return on Equity

−750 %

Current Ratio

−2

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	0	360 000	0
Net Income	15 000	−17 000	−24 000
Total Assets	−1 000	22 000	1 000
Total Equity	−2 000	−17 000	1 000

Income (NOK)	2022	2021	2020
Revenue	0	360 000	0
Expenditure	−19 000	382 000	24 000
Operating Profit	19 000	−22 000	−24 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	19 000	−22 000	−24 000
Tax	4 000	−5 000	0
Net Income	15 000	−17 000	−24 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 000	22 000	0
Total Current Assets	−2 000	0	1 000
Total Assets	−1 000	22 000	1 000
Total Retained Equity	−26 000	−41 000	−24 000
Total Equity	−2 000	−17 000	1 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 000	39 000	0
Total Equity and Debt	−1 000	22 000	1 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	360 000	0
Other Income	0	0	0
Revenue	0	360 000	0
Cost of Goods Sold	0	128 000	0
Salary Costs	−21 000	231 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	−19 000	382 000	24 000
Operating Profit	19 000	−22 000	−24 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	15 000	−17 000	−24 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 000	5 000	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	17 000	0
Total Fixed Assets	1 000	22 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	−2 000	0	1 000
Total Current Assets	−2 000	0	1 000
Total Assets	−1 000	22 000	1 000
Total Equity	−2 000	−17 000	1 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	17 000	0
Dividends	0	0	0
Other Current Debt	1 000	21 000	0
Total Current Debt	1 000	39 000	0
Total Equity and Debt	−1 000	22 000	1 000

Financial indicators	2022	2021	2020
Return on Equity	−750 %	100 %	−2 400 %
Debt-to-Equity Ratio	−0	−0	0
Operating Profit Margin	-	−6,11 %	-
Current Ratio	−2	0	-
Quick Ratio	−2	0	-
Equity Ratio	2	−0,77	1
Gross Profit Margin	-	64,44 %	-