AMUNDSEN AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

0,34 %

Current Ratio

4,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	759 000	2 405 000	868 000	1 169 000
Net Income	1 000	115 000	203 000	112 000
Total Assets	381 000	832 000	272 000	357 000
Total Equity	293 000	293 000	178 000	−25 000

Income (NOK)	2022	2021	2020	2019
Revenue	759 000	2 405 000	868 000	1 169 000
Expenditure	761 000	2 246 000	607 000	1 024 000
Operating Profit	1 000	145 000	261 000	144 000
Financial Income	0	3 000	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	3 000	−1 000	0
Earnings Before Tax	1 000	148 000	260 000	144 000
Tax	1 000	33 000	58 000	32 000
Net Income	1 000	115 000	203 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	37 000	55 000	71 000
Total Current Assets	356 000	795 000	217 000	285 000
Total Assets	381 000	832 000	272 000	357 000
Total Retained Equity	193 000	193 000	78 000	−125 000
Total Equity	293 000	293 000	178 000	−25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	88 000	540 000	94 000	381 000
Total Equity and Debt	381 000	832 000	272 000	357 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	759 000	2 405 000	868 000	1 169 000
Other Income	0	0	0	0
Revenue	759 000	2 405 000	868 000	1 169 000
Cost of Goods Sold	180 000	1 497 000	360 000	772 000
Salary Costs	346 000	475 000	24 000	25 000
Depreciation	1 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	761 000	2 246 000	607 000	1 024 000
Operating Profit	1 000	145 000	261 000	144 000
Financial Income	0	3 000	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	3 000	−1 000	0
Dividends	0	0	0	0
Net Income	1 000	115 000	203 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	8 000	8 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	1 000	0	0
Fixtures	0	0	9 000	17 000
Total Tangible Assets	0	1 000	9 000	17 000
Total Fiancial Fixed Assets	18 000	28 000	38 000	48 000
Total Fixed Assets	25 000	37 000	55 000	71 000
Stock	63 000	60 000	74 000	86 000
Total Investments	0	0	0	0
Cash, Bank	261 000	126 000	27 000	58 000
Total Current Assets	356 000	795 000	217 000	285 000
Total Assets	381 000	832 000	272 000	357 000
Total Equity	293 000	293 000	178 000	−25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	367 000	11 000	15 000
Unpaid Taxes	34 000	78 000	25 000	13 000
Dividends	0	0	0	0
Other Current Debt	44 000	63 000	0	335 000
Total Current Debt	88 000	540 000	94 000	381 000
Total Equity and Debt	381 000	832 000	272 000	357 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,34 %	39,25 %	114,04 %	−448 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	0,13 %	6,03 %	30,07 %	12,32 %
Current Ratio	4,05	1,47	2,31	0,75
Quick Ratio	14,24	1,66	10,85	0,97
Equity Ratio	0,77	0,35	0,65	−0,07
Gross Profit Margin	76,28 %	37,75 %	58,53 %	33,96 %