AURE FYSIKALSKE INSTITUTT AS

6230 SYKKYLVEN

Finances

Share Ownership

Return on Equity

1 486,67 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 440 000	2 468 000	2 079 000	2 177 000
Net Income	446 000	526 000	395 000	341 000
Total Assets	822 000	934 000	738 000	804 000
Total Equity	30 000	30 000	30 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 440 000	2 468 000	2 079 000	2 177 000
Expenditure	1 869 000	1 793 000	1 573 000	1 741 000
Operating Profit	571 000	674 000	505 000	435 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	2 000
Earnings Before Tax	571 000	674 000	506 000	437 000
Tax	126 000	148 000	111 000	96 000
Net Income	446 000	526 000	395 000	341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	15 000	20 000	68 000
Total Current Assets	772 000	919 000	718 000	736 000
Total Assets	822 000	934 000	738 000	804 000
Total Retained Equity	0	0	0	1 000
Total Equity	30 000	30 000	30 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	792 000	903 000	707 000	774 000
Total Equity and Debt	822 000	934 000	738 000	804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 380 000	2 384 000	1 991 000	2 149 000
Other Income	60 000	83 000	88 000	28 000
Revenue	2 440 000	2 468 000	2 079 000	2 177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 478 000	1 459 000	1 157 000	1 346 000
Depreciation	1 000	2 000	56 000	63 000
Impairment	0	0	0	0
Expenditure	1 869 000	1 793 000	1 573 000	1 741 000
Operating Profit	571 000	674 000	505 000	435 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	2 000
Dividends	446 000	526 000	395 000	383 000
Net Income	446 000	526 000	395 000	341 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	35 000
Total Intangible Assets	10 000	15 000	18 000	45 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	0	2 000	24 000
Total Tangible Assets	40 000	0	2 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	15 000	20 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	755 000	914 000	711 000	729 000
Total Current Assets	772 000	919 000	718 000	736 000
Total Assets	822 000	934 000	738 000	804 000
Total Equity	30 000	30 000	30 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	4 000	1 000	2 000
Unpaid Taxes	83 000	111 000	98 000	165 000
Dividends	446 000	526 000	395 000	383 000
Other Current Debt	135 000	117 000	93 000	120 000
Total Current Debt	792 000	903 000	707 000	774 000
Total Equity and Debt	822 000	934 000	738 000	804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 486,67 %	1 753,33 %	1 316,67 %	1 100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,4 %	27,31 %	24,29 %	19,98 %
Current Ratio	0,97	1,02	1,02	0,95
Quick Ratio	0,97	1,02	1,02	0,95
Equity Ratio	0,04	0,03	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %