AUTOMATINVEST.NO AS

7040 TRONDHEIM

Finances

Share Ownership

Return on Equity

188,37 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	212 000	313 000	232 000	79 000
Net Income	−81 000	100 000	77 000	−15 000
Total Assets	156 000	193 000	59 000	13 000
Total Equity	−43 000	38 000	−62 000	−139 000

Income (NOK)	2022	2021	2020	2019
Revenue	212 000	313 000	232 000	79 000
Expenditure	339 000	185 000	137 000	94 000
Operating Profit	−127 000	128 000	95 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−127 000	128 000	95 000	−15 000
Tax	−46 000	28 000	18 000	0
Net Income	−81 000	100 000	77 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	202 000	55 000	13 000
Total Current Assets	0	−8 000	3 000	0
Total Assets	156 000	193 000	59 000	13 000
Total Retained Equity	−73 000	8 000	−92 000	−169 000
Total Equity	−43 000	38 000	−62 000	−139 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	200 000	155 000	121 000	152 000
Total Equity and Debt	156 000	193 000	59 000	13 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	209 000	332 000	208 000	79 000
Other Income	3 000	−19 000	24 000	0
Revenue	212 000	313 000	232 000	79 000
Cost of Goods Sold	64 000	7 000	0	0
Salary Costs	0	1 000	0	0
Depreciation	45 000	14 000	4 000	0
Impairment	0	0	13 000	0
Expenditure	339 000	185 000	137 000	94 000
Operating Profit	−127 000	128 000	95 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−81 000	100 000	77 000	−15 000

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	156 000	202 000	55 000	13 000
Total Tangible Assets	156 000	202 000	55 000	13 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 000	202 000	55 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	−8 000	3 000	0
Total Current Assets	0	−8 000	3 000	0
Total Assets	156 000	193 000	59 000	13 000
Total Equity	−43 000	38 000	−62 000	−139 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	1 000	1 000	1 000
Unpaid Taxes	30 000	42 000	36 000	32 000
Dividends	0	0	0	0
Other Current Debt	90 000	66 000	66 000	119 000
Total Current Debt	200 000	155 000	121 000	152 000
Total Equity and Debt	156 000	193 000	59 000	13 000

Financial indicators	2022	2021	2020	2019
Return on Equity	188,37 %	263,16 %	−124,19 %	10,79 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−59,91 %	40,89 %	40,95 %	−18,99 %
Current Ratio	0	−0,05	0,02	0
Quick Ratio	0	−0,05	0,02	0
Equity Ratio	−0,28	0,2	−1,05	−10,69
Gross Profit Margin	69,81 %	97,76 %	100 %	100 %