ÅKER GÅRD EIENDOM AS

2322 RIDABU

Finances

Share Ownership

Return on Equity

−17,55 %

Current Ratio

1,22

Debt-to-Equity Ratio

8,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 789 000	3 420 000	3 340 000	6 102 000
Net Income	−948 000	−660 000	−311 000	2 064 000
Total Assets	54 546 000	37 567 000	15 229 000	17 179 000
Total Equity	5 402 000	6 350 000	7 010 000	7 071 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 789 000	3 420 000	3 340 000	6 102 000
Expenditure	5 178 000	3 893 000	3 576 000	3 338 000
Operating Profit	610 000	−473 000	−236 000	2 764 000
Financial Income	20 000	5 000	8 000	44 000
Financial Costs	1 578 000	302 000	338 000	378 000
Financial Balance	−1 558 000	−297 000	−330 000	−334 000
Earnings Before Tax	−948 000	−770 000	−566 000	2 429 000
Tax	0	−110 000	−255 000	365 000
Net Income	−948 000	−660 000	−311 000	2 064 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 533 000	36 397 000	13 718 000	13 229 000
Total Current Assets	2 013 000	1 170 000	1 511 000	3 950 000
Total Assets	54 546 000	37 567 000	15 229 000	17 179 000
Total Retained Equity	−1 717 000	−770 000	−110 000	41 000
Total Equity	5 402 000	6 350 000	7 010 000	7 071 000
Total Long-Term Debt	47 500 000	7 050 000	7 760 000	8 465 000
Total Current Debt	1 644 000	24 168 000	460 000	1 643 000
Total Equity and Debt	54 546 000	37 567 000	15 229 000	17 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 025 000	889 000	394 000	79 000
Other Income	4 764 000	2 531 000	2 945 000	6 023 000
Revenue	5 789 000	3 420 000	3 340 000	6 102 000
Cost of Goods Sold	374 000	249 000	132 000	0
Salary Costs	518 000	496 000	483 000	53 000
Depreciation	2 019 000	698 000	681 000	295 000
Impairment	0	0	0	0
Expenditure	5 178 000	3 893 000	3 576 000	3 338 000
Operating Profit	610 000	−473 000	−236 000	2 764 000
Financial Income	20 000	5 000	8 000	44 000
Financial Costs	1 578 000	302 000	338 000	378 000
Financial Balance	−1 558 000	−297 000	−330 000	−334 000
Dividends	0	0	0	0
Net Income	−948 000	−660 000	−311 000	2 064 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	24 000	0
Real Eastate	51 214 000	35 526 000	12 592 000	12 717 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 319 000	864 000	1 103 000	512 000
Total Tangible Assets	52 533 000	36 390 000	13 694 000	13 229 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 533 000	36 397 000	13 718 000	13 229 000
Stock	10 000	43 000	24 000	0
Total Investments	0	0	0	0
Cash, Bank	1 790 000	723 000	1 403 000	2 173 000
Total Current Assets	2 013 000	1 170 000	1 511 000	3 950 000
Total Assets	54 546 000	37 567 000	15 229 000	17 179 000
Total Equity	5 402 000	6 350 000	7 010 000	7 071 000
Short-Term Group Debt	0	0	0	1 253 000
Total Long-Term Debt	47 500 000	7 050 000	7 760 000	8 465 000
Creditors	344 000	11 046 000	125 000	246 000
Unpaid Taxes	21 000	111 000	52 000	2 000
Dividends	0	0	0	0
Other Current Debt	1 278 000	439 000	282 000	143 000
Total Current Debt	1 644 000	24 168 000	460 000	1 643 000
Total Equity and Debt	54 546 000	37 567 000	15 229 000	17 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,55 %	−10,39 %	−4,44 %	29,19 %
Debt-to-Equity Ratio	8,79	1,11	1,11	1,2
Operating Profit Margin	10,54 %	−13,83 %	−7,07 %	45,3 %
Current Ratio	1,22	0,05	3,28	2,4
Quick Ratio	1,23	0,05	3,47	2,4
Equity Ratio	0,1	0,17	0,46	0,41
Gross Profit Margin	93,54 %	92,72 %	96,05 %	100 %