ACTUATOR AS

0355 OSLO

Finances

Share Ownership

Return on Equity

44,26 %

Current Ratio

0,66

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	363 000	146 000	1 021 000	192 000
Net Income	−27 000	15 000	0	−28 000
Total Assets	190 000	186 000	166 000	44 000
Total Equity	−61 000	−34 000	−49 000	−49 000

Income (NOK)	2022	2021	2020	2019
Revenue	363 000	146 000	1 021 000	192 000
Expenditure	390 000	131 000	986 000	220 000
Operating Profit	−27 000	15 000	35 000	−28 000
Financial Income	0	0	8 000	0
Financial Costs	0	0	43 000	0
Financial Balance	0	0	−35 000	0
Earnings Before Tax	−27 000	15 000	0	−28 000
Tax	0	0	0	0
Net Income	−27 000	15 000	0	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	35 000	4 000	4 000
Total Current Assets	167 000	152 000	162 000	41 000
Total Assets	190 000	186 000	166 000	44 000
Total Retained Equity	−91 000	−64 000	−79 000	−79 000
Total Equity	−61 000	−34 000	−49 000	−49 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	252 000	220 000	215 000	93 000
Total Equity and Debt	190 000	186 000	166 000	44 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	363 000	146 000	1 021 000	192 000
Other Income	0	0	0	0
Revenue	363 000	146 000	1 021 000	192 000
Cost of Goods Sold	10 000	4 000	35 000	0
Salary Costs	283 000	43 000	782 000	103 000
Depreciation	11 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	390 000	131 000	986 000	220 000
Operating Profit	−27 000	15 000	35 000	−28 000
Financial Income	0	0	8 000	0
Financial Costs	0	0	43 000	0
Financial Balance	0	0	−35 000	0
Dividends	0	0	0	0
Net Income	−27 000	15 000	0	−28 000

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	20 000	31 000	0	0
Total Tangible Assets	20 000	31 000	0	0
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	23 000	35 000	4 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	158 000	142 000	152 000	31 000
Total Current Assets	167 000	152 000	162 000	41 000
Total Assets	190 000	186 000	166 000	44 000
Total Equity	−61 000	−34 000	−49 000	−49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	13 000	26 000	0
Unpaid Taxes	34 000	28 000	15 000	4 000
Dividends	0	0	0	0
Other Current Debt	123 000	177 000	173 000	89 000
Total Current Debt	252 000	220 000	215 000	93 000
Total Equity and Debt	190 000	186 000	166 000	44 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,26 %	−44,12 %	−0 %	57,14 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−7,44 %	10,27 %	3,43 %	−14,58 %
Current Ratio	0,66	0,69	0,75	0,44
Quick Ratio	0,66	0,69	0,75	0,44
Equity Ratio	−0,32	−0,18	−0,3	−1,11
Gross Profit Margin	97,25 %	97,26 %	96,57 %	100 %