ATOM INVEST AS

1604 FREDRIKSTAD

Finances

Return on Equity

−1,29 %

Current Ratio

0,36

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 867 000	2 141 000	1 862 000	1 717 000
Net Income	−1 948 000	75 090 000	−4 510 000	−7 389 000
Total Assets	194 183 000	195 457 000	119 263 000	125 273 000
Total Equity	150 556 000	152 503 000	77 414 000	68 924 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 867 000	2 141 000	1 862 000	1 717 000
Expenditure	1 824 000	1 764 000	1 684 000	1 678 000
Operating Profit	44 000	378 000	178 000	39 000
Financial Income	3 685 000	75 835 000	1 974 000	1 332 000
Financial Costs	5 676 000	1 123 000	6 662 000	8 760 000
Financial Balance	−1 991 000	74 712 000	−4 688 000	−7 428 000
Earnings Before Tax	−1 948 000	75 090 000	−4 510 000	−7 389 000
Tax	0	0	0	0
Net Income	−1 948 000	75 090 000	−4 510 000	−7 389 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	191 319 000	191 319 000	116 722 000	117 178 000
Total Current Assets	2 864 000	4 138 000	2 541 000	8 095 000
Total Assets	194 183 000	195 457 000	119 263 000	125 273 000
Total Retained Equity	42 556 000	44 503 000	−30 586 000	−26 076 000
Total Equity	150 556 000	152 503 000	77 414 000	68 924 000
Total Long-Term Debt	35 642 000	34 742 000	33 842 000	48 542 000
Total Current Debt	7 985 000	8 211 000	8 007 000	7 807 000
Total Equity and Debt	194 183 000	195 457 000	119 263 000	125 273 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 867 000	2 141 000	1 861 000	1 717 000
Other Income	0	0	1 000	0
Revenue	1 867 000	2 141 000	1 862 000	1 717 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 366 000	1 328 000	1 280 000	1 239 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 824 000	1 764 000	1 684 000	1 678 000
Operating Profit	44 000	378 000	178 000	39 000
Financial Income	3 685 000	75 835 000	1 974 000	1 332 000
Financial Costs	5 676 000	1 123 000	6 662 000	8 760 000
Financial Balance	−1 991 000	74 712 000	−4 688 000	−7 428 000
Dividends	0	0	0	0
Net Income	−1 948 000	75 090 000	−4 510 000	−7 389 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	191 319 000	191 319 000	116 722 000	117 178 000
Total Fixed Assets	191 319 000	191 319 000	116 722 000	117 178 000
Stock	0	0	0	0
Total Investments	2 079 000	3 190 000	1 867 000	6 899 000
Cash, Bank	764 000	944 000	653 000	1 191 000
Total Current Assets	2 864 000	4 138 000	2 541 000	8 095 000
Total Assets	194 183 000	195 457 000	119 263 000	125 273 000
Total Equity	150 556 000	152 503 000	77 414 000	68 924 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 642 000	34 742 000	33 842 000	48 542 000
Creditors	2 000	11 000	2 000	25 000
Unpaid Taxes	194 000	192 000	266 000	283 000
Dividends	0	0	0	0
Other Current Debt	7 501 000	7 479 000	7 468 000	7 493 000
Total Current Debt	7 985 000	8 211 000	8 007 000	7 807 000
Total Equity and Debt	194 183 000	195 457 000	119 263 000	125 273 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,29 %	49,24 %	−5,83 %	−10,72 %
Debt-to-Equity Ratio	0,24	0,23	0,44	0,7
Operating Profit Margin	2,36 %	17,66 %	9,56 %	2,27 %
Current Ratio	0,36	0,5	0,32	1,04
Quick Ratio	0,36	0,5	0,32	1,04
Equity Ratio	0,78	0,78	0,65	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %