ATLAS ENTREPRENØR AS

3402 LIER

Finances

Share Ownership

Return on Equity

−33,33 %

Current Ratio

1,88

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	82 000	139 000	161 000	171 000
Net Income	−34 000	123 000	−11 000	−25 000
Total Assets	151 000	158 000	55 000	82 000
Total Equity	102 000	136 000	13 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	82 000	139 000	161 000	171 000
Expenditure	115 000	17 000	172 000	196 000
Operating Profit	−34 000	123 000	−11 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−34 000	123 000	−11 000	−25 000
Tax	0	0	0	0
Net Income	−34 000	123 000	−11 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	121 000	0	0	10 000
Total Current Assets	30 000	158 000	55 000	72 000
Total Assets	151 000	158 000	55 000	82 000
Total Retained Equity	2 000	36 000	−87 000	−77 000
Total Equity	102 000	136 000	13 000	23 000
Total Long-Term Debt	33 000	0	0	16 000
Total Current Debt	16 000	22 000	42 000	43 000
Total Equity and Debt	151 000	158 000	55 000	82 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 000	139 000	161 000	171 000
Other Income	0	0	0	0
Revenue	82 000	139 000	161 000	171 000
Cost of Goods Sold	44 000	36 000	162 000	165 000
Salary Costs	1 000	−16 000	0	0
Depreciation	30 000	0	0	0
Impairment	−1 000	0	0	0
Expenditure	115 000	17 000	172 000	196 000
Operating Profit	−34 000	123 000	−11 000	−25 000
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	−34 000	123 000	−11 000	−25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	121 000	0	0	0
Total Tangible Assets	121 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	10 000
Total Fixed Assets	121 000	0	0	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	74 000	45 000	10 000
Total Current Assets	30 000	158 000	55 000	72 000
Total Assets	151 000	158 000	55 000	82 000
Total Equity	102 000	136 000	13 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 000	0	0	16 000
Creditors	8 000	0	−1 000	13 000
Unpaid Taxes	8 000	22 000	0	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	43 000	23 000
Total Current Debt	16 000	22 000	42 000	43 000
Total Equity and Debt	151 000	158 000	55 000	82 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,33 %	90,44 %	−84,62 %	−108,7 %
Debt-to-Equity Ratio	0,32	0	0	0,7
Operating Profit Margin	−41,46 %	88,49 %	−6,83 %	−14,62 %
Current Ratio	1,88	7,18	1,31	1,67
Quick Ratio	1,88	7,18	1,31	1,67
Equity Ratio	0,68	0,86	0,24	0,28
Gross Profit Margin	46,34 %	74,1 %	−0,62 %	3,51 %