AUTOMASJONS CONSULT 1 AS

1453 BJØRNEMYR

Finances

Return on Equity

−5,63 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	212 000	81 000
Net Income	−9 000	−12 000	189 000	46 000
Total Assets	160 000	369 000	431 000	212 000
Total Equity	160 000	169 000	381 000	192 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	212 000	81 000
Expenditure	9 000	12 000	23 000	36 000
Operating Profit	−9 000	−12 000	189 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−9 000	−12 000	189 000	46 000
Tax	0	0	0	0
Net Income	−9 000	−12 000	189 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	50 000	50 000	52 000
Total Current Assets	110 000	319 000	381 000	160 000
Total Assets	160 000	369 000	431 000	212 000
Total Retained Equity	60 000	69 000	281 000	92 000
Total Equity	160 000	169 000	381 000	192 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	200 000	50 000	19 000
Total Equity and Debt	160 000	369 000	431 000	212 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	212 000	81 000
Other Income	0	0	0	0
Revenue	0	0	212 000	81 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	2 000	24 000
Impairment	0	0	0	0
Expenditure	9 000	12 000	23 000	36 000
Operating Profit	−9 000	−12 000	189 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	200 000	0	0
Net Income	−9 000	−12 000	189 000	46 000

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	2 000
Total Tangible Assets	0	0	0	2 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	50 000	50 000	50 000	52 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	106 000	314 000	379 000	58 000
Total Current Assets	110 000	319 000	381 000	160 000
Total Assets	160 000	369 000	431 000	212 000
Total Equity	160 000	169 000	381 000	192 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	50 000	17 000
Dividends	0	200 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	200 000	50 000	19 000
Total Equity and Debt	160 000	369 000	431 000	212 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,63 %	−7,1 %	49,61 %	23,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	89,15 %	56,79 %
Current Ratio	-	1,6	7,62	8,42
Quick Ratio	-	1,6	7,62	8,42
Equity Ratio	1	0,46	0,88	0,91
Gross Profit Margin	-	-	100 %	100 %