AUTOMAKER EIENDOM AS

0489 OSLO

Finances

Share Ownership

Return on Equity

76,1 %

Current Ratio

3,2

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 297 000	0	0	0
Net Income	8 015 000	−37 000	−9 000	−15 000
Total Assets	16 924 000	8 156 000	6 700 000	6 706 000
Total Equity	10 532 000	5 219 000	5 255 000	5 264 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 297 000	0	0	0
Expenditure	20 000	47 000	12 000	20 000
Operating Profit	10 276 000	−47 000	−12 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 276 000	−47 000	−12 000	−19 000
Tax	2 261 000	−10 000	−3 000	−4 000
Net Income	8 015 000	−37 000	−9 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	804 000	703 000	703 000
Total Current Assets	16 924 000	7 352 000	5 996 000	6 003 000
Total Assets	16 924 000	8 156 000	6 700 000	6 706 000
Total Retained Equity	9 432 000	4 119 000	4 155 000	4 164 000
Total Equity	10 532 000	5 219 000	5 255 000	5 264 000
Total Long-Term Debt	1 104 000	1 072 000	1 082 000	1 085 000
Total Current Debt	5 288 000	1 866 000	362 000	357 000
Total Equity and Debt	16 924 000	8 156 000	6 700 000	6 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 297 000	0	0	0
Revenue	10 297 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	9 000
Impairment	0	0	0	0
Expenditure	20 000	47 000	12 000	20 000
Operating Profit	10 276 000	−47 000	−12 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	8 015 000	−37 000	−9 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	804 000	703 000	703 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	804 000	703 000	703 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	804 000	703 000	703 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	563 000	1 322 000	3 000	0
Total Current Assets	16 924 000	7 352 000	5 996 000	6 003 000
Total Assets	16 924 000	8 156 000	6 700 000	6 706 000
Total Equity	10 532 000	5 219 000	5 255 000	5 264 000
Short-Term Group Debt	3 464 000	0	0	0
Total Long-Term Debt	1 104 000	1 072 000	1 082 000	1 085 000
Creditors	0	9 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	357 000	1 857 000	357 000	357 000
Total Current Debt	5 288 000	1 866 000	362 000	357 000
Total Equity and Debt	16 924 000	8 156 000	6 700 000	6 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,1 %	−0,71 %	−0,17 %	−0,28 %
Debt-to-Equity Ratio	0,1	0,21	0,21	0,21
Operating Profit Margin	99,8 %	-	-	-
Current Ratio	3,2	3,94	16,56	16,82
Quick Ratio	3,2	3,94	16,56	16,82
Equity Ratio	0,62	0,64	0,78	0,78
Gross Profit Margin	100 %	-	-	-