AUDNA BYGG AS

4520 LINDESNES

Finances

Share Ownership

Return on Equity

12,86 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 654 000	0	110 000	0
Net Income	85 000	−22 000	79 000	−30 000
Total Assets	2 218 000	79 000	26 000	157 000
Total Equity	661 000	76 000	98 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 654 000	0	110 000	0
Expenditure	4 543 000	22 000	31 000	30 000
Operating Profit	111 000	−22 000	79 000	−30 000
Financial Income	0	0	0	0
Financial Costs	25 000	0	0	0
Financial Balance	−25 000	0	0	0
Earnings Before Tax	86 000	−22 000	79 000	−30 000
Tax	1 000	0	0	0
Net Income	85 000	−22 000	79 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	408 000	0	0	0
Total Current Assets	1 810 000	79 000	26 000	157 000
Total Assets	2 218 000	79 000	26 000	157 000
Total Retained Equity	61 000	−731 000	−709 000	−788 000
Total Equity	661 000	76 000	98 000	19 000
Total Long-Term Debt	468 000	0	0	0
Total Current Debt	1 088 000	3 000	−72 000	138 000
Total Equity and Debt	2 218 000	79 000	26 000	157 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 612 000	0	110 000	0
Other Income	42 000	0	0	0
Revenue	4 654 000	0	110 000	0
Cost of Goods Sold	1 483 000	0	0	0
Salary Costs	1 797 000	0	0	0
Depreciation	45 000	0	0	0
Impairment	0	0	0	0
Expenditure	4 543 000	22 000	31 000	30 000
Operating Profit	111 000	−22 000	79 000	−30 000
Financial Income	0	0	0	0
Financial Costs	25 000	0	0	0
Financial Balance	−25 000	0	0	0
Dividends	0	0	0	0
Net Income	85 000	−22 000	79 000	−30 000

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	408 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	408 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	408 000	0	0	0
Stock	538 000	0	0	150 000
Total Investments	0	0	0	0
Cash, Bank	93 000	4 000	26 000	7 000
Total Current Assets	1 810 000	79 000	26 000	157 000
Total Assets	2 218 000	79 000	26 000	157 000
Total Equity	661 000	76 000	98 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	468 000	0	0	0
Creditors	506 000	0	0	0
Unpaid Taxes	165 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	383 000	3 000	−72 000	138 000
Total Current Debt	1 088 000	3 000	−72 000	138 000
Total Equity and Debt	2 218 000	79 000	26 000	157 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,86 %	−28,95 %	80,61 %	−157,89 %
Debt-to-Equity Ratio	0,71	0	0	0
Operating Profit Margin	2,39 %	-	71,82 %	-
Current Ratio	1,66	26,33	−0,36	1,14
Quick Ratio	3,29	26,33	−0,36	−13,08
Equity Ratio	0,3	0,96	3,77	0,12
Gross Profit Margin	68,13 %	-	100 %	-