ATLAS BUSINESS DEVELOPMENT AS

1453 BJØRNEMYR

Finances

Return on Equity

118,77 %

Current Ratio

23,75

Debt-to-Equity Ratio

4,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	196 000	120 000	30 000	0
Net Income	329 000	−290 000	7 000	29 000
Total Assets	1 566 000	1 536 000	1 889 000	2 253 000
Total Equity	277 000	−52 000	238 000	231 000

Income (NOK)	2022	2021	2020	2019
Revenue	196 000	120 000	30 000	0
Expenditure	20 000	18 000	38 000	16 000
Operating Profit	177 000	102 000	−8 000	−16 000
Financial Income	204 000	61 000	0	48 000
Financial Costs	11 000	431 000	−13 000	2 000
Financial Balance	193 000	−370 000	13 000	46 000
Earnings Before Tax	370 000	−268 000	5 000	30 000
Tax	40 000	23 000	−2 000	1 000
Net Income	329 000	−290 000	7 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	307 000	307 000	307 000	657 000
Total Current Assets	1 259 000	1 228 000	1 582 000	1 596 000
Total Assets	1 566 000	1 536 000	1 889 000	2 253 000
Total Retained Equity	177 000	−152 000	138 000	131 000
Total Equity	277 000	−52 000	238 000	231 000
Total Long-Term Debt	1 236 000	1 561 000	1 651 000	2 021 000
Total Current Debt	53 000	27 000	0	1 000
Total Equity and Debt	1 566 000	1 536 000	1 889 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	196 000	120 000	30 000	0
Other Income	0	0	0	0
Revenue	196 000	120 000	30 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	18 000	38 000	16 000
Operating Profit	177 000	102 000	−8 000	−16 000
Financial Income	204 000	61 000	0	48 000
Financial Costs	11 000	431 000	−13 000	2 000
Financial Balance	193 000	−370 000	13 000	46 000
Dividends	0	0	0	0
Net Income	329 000	−290 000	7 000	29 000

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	307 000	307 000	307 000	657 000
Total Fixed Assets	307 000	307 000	307 000	657 000
Stock	0	0	0	0
Total Investments	1 111 000	1 125 000	1 560 000	1 350 000
Cash, Bank	144 000	103 000	20 000	246 000
Total Current Assets	1 259 000	1 228 000	1 582 000	1 596 000
Total Assets	1 566 000	1 536 000	1 889 000	2 253 000
Total Equity	277 000	−52 000	238 000	231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 236 000	1 561 000	1 651 000	2 021 000
Creditors	0	0	0	0
Unpaid Taxes	13 000	4 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	53 000	27 000	0	1 000
Total Equity and Debt	1 566 000	1 536 000	1 889 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	118,77 %	557,69 %	2,94 %	12,55 %
Debt-to-Equity Ratio	4,46	−30,02	6,94	8,75
Operating Profit Margin	90,31 %	85 %	−26,67 %	-
Current Ratio	23,75	45,48	-	1 596
Quick Ratio	23,75	45,48	-	1 596
Equity Ratio	0,18	−0,03	0,13	0,1
Gross Profit Margin	100 %	100 %	100 %	-