AUTOPOWER NORGE AS

4846 ARENDAL

Finances

Share Ownership

Return on Equity

6,16 %

Current Ratio

2,98

Debt-to-Equity Ratio

1,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 451 000	2 261 000	2 296 000	2 537 000
Net Income	45 000	42 000	64 000	46 000
Total Assets	2 310 000	2 364 000	1 942 000	2 037 000
Total Equity	730 000	685 000	644 000	580 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 451 000	2 261 000	2 296 000	2 537 000
Expenditure	2 115 000	2 168 000	2 161 000	2 417 000
Operating Profit	337 000	94 000	135 000	120 000
Financial Income	20 000	86 000	0	0
Financial Costs	255 000	129 000	54 000	61 000
Financial Balance	−235 000	−43 000	−54 000	−61 000
Earnings Before Tax	103 000	51 000	82 000	59 000
Tax	58 000	9 000	18 000	13 000
Net Income	45 000	42 000	64 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 467 000	1 467 000	1 560 000	1 363 000
Total Current Assets	843 000	898 000	382 000	675 000
Total Assets	2 310 000	2 364 000	1 942 000	2 037 000
Total Retained Equity	630 000	585 000	544 000	480 000
Total Equity	730 000	685 000	644 000	580 000
Total Long-Term Debt	1 297 000	1 450 000	1 208 000	1 273 000
Total Current Debt	283 000	229 000	90 000	184 000
Total Equity and Debt	2 310 000	2 364 000	1 942 000	2 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 451 000	2 261 000	2 296 000	2 537 000
Other Income	0	0	0	0
Revenue	2 451 000	2 261 000	2 296 000	2 537 000
Cost of Goods Sold	425 000	1 027 000	1 285 000	1 219 000
Salary Costs	1 154 000	648 000	409 000	680 000
Depreciation	0	60 000	46 000	42 000
Impairment	0	0	0	0
Expenditure	2 115 000	2 168 000	2 161 000	2 417 000
Operating Profit	337 000	94 000	135 000	120 000
Financial Income	20 000	86 000	0	0
Financial Costs	255 000	129 000	54 000	61 000
Financial Balance	−235 000	−43 000	−54 000	−61 000
Dividends	0	0	0	0
Net Income	45 000	42 000	64 000	46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 317 000	1 317 000	1 317 000	1 202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	150 000	210 000	8 000
Total Tangible Assets	1 467 000	1 467 000	1 527 000	1 210 000
Total Fiancial Fixed Assets	0	0	33 000	153 000
Total Fixed Assets	1 467 000	1 467 000	1 560 000	1 363 000
Stock	502 000	117 000	112 000	315 000
Total Investments	0	298 000	0	0
Cash, Bank	303 000	381 000	182 000	297 000
Total Current Assets	843 000	898 000	382 000	675 000
Total Assets	2 310 000	2 364 000	1 942 000	2 037 000
Total Equity	730 000	685 000	644 000	580 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 297 000	1 450 000	1 208 000	1 273 000
Creditors	20 000	10 000	10 000	11 000
Unpaid Taxes	113 000	155 000	39 000	80 000
Dividends	0	0	0	0
Other Current Debt	106 000	58 000	35 000	83 000
Total Current Debt	283 000	229 000	90 000	184 000
Total Equity and Debt	2 310 000	2 364 000	1 942 000	2 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,16 %	6,13 %	9,94 %	7,93 %
Debt-to-Equity Ratio	1,78	2,12	1,88	2,19
Operating Profit Margin	13,75 %	4,16 %	5,88 %	4,73 %
Current Ratio	2,98	3,92	4,24	3,67
Quick Ratio	−3,85	8,02	−17,36	−5,15
Equity Ratio	0,32	0,29	0,33	0,28
Gross Profit Margin	82,66 %	54,58 %	44,03 %	51,95 %