AUTOSTORE AS

5578 NEDRE VATS

Finances

Return on Equity

276,54 %

Current Ratio

0,97

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 576 499 000	2 794 227 000	1 691 447 000	1 708 656 000
Net Income	1 527 619 000	19 070 000	517 496 000	602 439 000
Total Assets	3 606 503 000	2 019 328 000	1 560 440 000	1 240 489 000
Total Equity	552 396 000	395 889 000	727 551 000	575 363 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 576 499 000	2 794 227 000	1 691 447 000	1 708 656 000
Expenditure	3 797 301 000	2 752 205 000	1 196 592 000	1 032 836 000
Operating Profit	1 779 199 000	42 022 000	494 855 000	675 821 000
Financial Income	202 736 000	24 414 000	184 832 000	88 699 000
Financial Costs	21 664 000	1 461 000	41 585 000	15 454 000
Financial Balance	181 072 000	22 953 000	143 247 000	73 245 000
Earnings Before Tax	1 960 270 000	64 974 000	638 102 000	749 066 000
Tax	432 651 000	45 905 000	120 607 000	146 627 000
Net Income	1 527 619 000	19 070 000	517 496 000	602 439 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	652 824 000	502 732 000	273 755 000	165 257 000
Total Current Assets	2 953 679 000	1 516 595 000	1 286 685 000	1 075 232 000
Total Assets	3 606 503 000	2 019 328 000	1 560 440 000	1 240 489 000
Total Retained Equity	546 514 000	335 958 000	687 375 000	571 483 000
Total Equity	552 396 000	395 889 000	727 551 000	575 363 000
Total Long-Term Debt	10 241 000	8 598 000	5 276 000	2 934 000
Total Current Debt	3 043 866 000	1 614 841 000	827 613 000	662 191 000
Total Equity and Debt	3 606 503 000	2 019 328 000	1 560 440 000	1 240 489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 576 499 000	2 794 227 000	1 691 447 000	1 708 638 000
Other Income	0	0	0	18 000
Revenue	5 576 499 000	2 794 227 000	1 691 447 000	1 708 656 000
Cost of Goods Sold	3 253 752 000	1 618 451 000	767 207 000	815 483 000
Salary Costs	55 229 000	650 722 000	166 351 000	71 705 000
Depreciation	102 674 000	72 226 000	52 514 000	28 008 000
Impairment	0	0	0	0
Expenditure	3 797 301 000	2 752 205 000	1 196 592 000	1 032 836 000
Operating Profit	1 779 199 000	42 022 000	494 855 000	675 821 000
Financial Income	202 736 000	24 414 000	184 832 000	88 699 000
Financial Costs	21 664 000	1 461 000	41 585 000	15 454 000
Financial Balance	181 072 000	22 953 000	143 247 000	73 245 000
Dividends	0	0	0	0
Net Income	1 527 619 000	19 070 000	517 496 000	602 439 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	516 749 000	409 385 000	186 309 000	112 009 000
Real Eastate	54 576 000	38 332 000	0	0
Machinery and Plant Facilities	0	0	499 000	435 000
Fixtures	60 938 000	38 897 000	71 205 000	38 180 000
Total Tangible Assets	115 515 000	77 229 000	71 704 000	38 615 000
Total Fiancial Fixed Assets	20 560 000	16 118 000	15 743 000	14 633 000
Total Fixed Assets	652 824 000	502 732 000	273 755 000	165 257 000
Stock	904 000	6 917 000	6 747 000	421 000
Total Investments	0	0	0	0
Cash, Bank	19 012 000	324 006 000	263 937 000	157 111 000
Total Current Assets	2 953 679 000	1 516 595 000	1 286 685 000	1 075 232 000
Total Assets	3 606 503 000	2 019 328 000	1 560 440 000	1 240 489 000
Total Equity	552 396 000	395 889 000	727 551 000	575 363 000
Short-Term Group Debt	2 345 525 000	548 376 000	0	0
Total Long-Term Debt	10 241 000	8 598 000	5 276 000	2 934 000
Creditors	123 455 000	176 384 000	141 178 000	180 180 000
Unpaid Taxes	31 225 000	426 678 000	18 560 000	27 490 000
Dividends	0	0	0	0
Other Current Debt	543 620 000	459 550 000	86 976 000	64 084 000
Total Current Debt	3 043 866 000	1 614 841 000	827 613 000	662 191 000
Total Equity and Debt	3 606 503 000	2 019 328 000	1 560 440 000	1 240 489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	276,54 %	4,82 %	71,13 %	104,71 %
Debt-to-Equity Ratio	0,02	0,02	0,01	0,01
Operating Profit Margin	31,91 %	1,5 %	29,26 %	39,55 %
Current Ratio	0,97	0,94	1,55	1,62
Quick Ratio	0,97	0,94	1,57	1,62
Equity Ratio	0,15	0,2	0,47	0,46
Gross Profit Margin	41,65 %	42,08 %	54,64 %	52,27 %