AUNE NORSKKURS AS

7032 TRONDHEIM

Finances

Share Ownership

Return on Equity

8 600 %

Current Ratio

4,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	195 000	67 000	0
Net Income	86 000	−47 000	−68 000
Total Assets	58 000	45 000	20 000
Total Equity	1 000	−85 000	−38 000

Income (NOK)	2022	2021	2020
Revenue	195 000	67 000	0
Expenditure	109 000	115 000	68 000
Operating Profit	86 000	−47 000	−68 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	86 000	−47 000	−68 000
Tax	0	0	0
Net Income	86 000	−47 000	−68 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	58 000	45 000	20 000
Total Assets	58 000	45 000	20 000
Total Retained Equity	−29 000	−115 000	−68 000
Total Equity	1 000	−85 000	−38 000
Total Long-Term Debt	44 000	129 000	50 000
Total Current Debt	13 000	1 000	7 000
Total Equity and Debt	58 000	45 000	20 000

Cash flow (NOK)	2022	2021	2020
Sales Income	195 000	67 000	0
Other Income	0	0	0
Revenue	195 000	67 000	0
Cost of Goods Sold	0	0	0
Salary Costs	18 000	0	1 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	109 000	115 000	68 000
Operating Profit	86 000	−47 000	−68 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	86 000	−47 000	−68 000

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	0	0	0
Cash, Bank	59 000	9 000	9 000
Total Current Assets	58 000	45 000	20 000
Total Assets	58 000	45 000	20 000
Total Equity	1 000	−85 000	−38 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	44 000	129 000	50 000
Creditors	4 000	1 000	7 000
Unpaid Taxes	7 000	0	0
Dividends	0	0	0
Other Current Debt	2 000	0	0
Total Current Debt	13 000	1 000	7 000
Total Equity and Debt	58 000	45 000	20 000

Financial indicators	2022	2021	2020
Return on Equity	8 600 %	55,29 %	178,95 %
Debt-to-Equity Ratio	44	−1,52	−1,32
Operating Profit Margin	44,1 %	−70,15 %	-
Current Ratio	4,46	45	2,86
Quick Ratio	4,46	45	2,86
Equity Ratio	0,02	−1,89	−1,9
Gross Profit Margin	100 %	100 %	-