ATLANT AS

7060 CHARLOTTENLUND

Finances

Share Ownership

Return on Equity

−222,86 %

Current Ratio

2,24

Debt-to-Equity Ratio

11,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 562 000	1 176 000	1 687 000	2 802 000
Net Income	−78 000	33 000	−203 000	61 000
Total Assets	721 000	621 000	667 000	938 000
Total Equity	35 000	113 000	80 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 562 000	1 176 000	1 687 000	2 802 000
Expenditure	1 571 000	1 082 000	1 922 000	2 703 000
Operating Profit	−10 000	93 000	−235 000	98 000
Financial Income	7 000	7 000	6 000	7 000
Financial Costs	96 000	59 000	31 000	27 000
Financial Balance	−89 000	−52 000	−25 000	−20 000
Earnings Before Tax	−100 000	42 000	−260 000	78 000
Tax	−22 000	9 000	−57 000	17 000
Net Income	−78 000	33 000	−203 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 000	70 000	112 000	70 000
Total Current Assets	651 000	551 000	555 000	868 000
Total Assets	721 000	621 000	667 000	938 000
Total Retained Equity	−65 000	13 000	−20 000	183 000
Total Equity	35 000	113 000	80 000	283 000
Total Long-Term Debt	394 000	401 000	372 000	322 000
Total Current Debt	291 000	107 000	215 000	306 000
Total Equity and Debt	721 000	621 000	667 000	938 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 562 000	1 176 000	1 687 000	2 802 000
Other Income	0	0	0	0
Revenue	1 562 000	1 176 000	1 687 000	2 802 000
Cost of Goods Sold	290 000	142 000	487 000	657 000
Salary Costs	916 000	488 000	790 000	1 443 000
Depreciation	22 000	22 000	31 000	34 000
Impairment	0	0	0	0
Expenditure	1 571 000	1 082 000	1 922 000	2 703 000
Operating Profit	−10 000	93 000	−235 000	98 000
Financial Income	7 000	7 000	6 000	7 000
Financial Costs	96 000	59 000	31 000	27 000
Financial Balance	−89 000	−52 000	−25 000	−20 000
Dividends	0	0	0	0
Net Income	−78 000	33 000	−203 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	11 000	31 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	59 000	82 000	70 000
Total Tangible Assets	37 000	59 000	82 000	70 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 000	70 000	112 000	70 000
Stock	46 000	85 000	65 000	76 000
Total Investments	0	0	0	0
Cash, Bank	57 000	21 000	28 000	69 000
Total Current Assets	651 000	551 000	555 000	868 000
Total Assets	721 000	621 000	667 000	938 000
Total Equity	35 000	113 000	80 000	283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	394 000	401 000	372 000	322 000
Creditors	64 000	34 000	72 000	24 000
Unpaid Taxes	138 000	24 000	65 000	135 000
Dividends	0	0	0	0
Other Current Debt	89 000	48 000	78 000	136 000
Total Current Debt	291 000	107 000	215 000	306 000
Total Equity and Debt	721 000	621 000	667 000	938 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−222,86 %	29,2 %	−253,75 %	21,55 %
Debt-to-Equity Ratio	11,26	3,55	4,65	1,14
Operating Profit Margin	−0,64 %	7,91 %	−13,93 %	3,5 %
Current Ratio	2,24	5,15	2,58	2,84
Quick Ratio	2,66	25,05	3,7	3,77
Equity Ratio	0,05	0,18	0,12	0,3
Gross Profit Margin	81,43 %	87,93 %	71,13 %	76,55 %