SHAM AKKAM AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

85,71 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 727 000	3 302 000	1 309 000	436 000
Net Income	198 000	21 000	1 000	−36 000
Total Assets	569 000	467 000	516 000	40 000
Total Equity	231 000	32 000	11 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 727 000	3 302 000	1 309 000	436 000
Expenditure	2 463 000	3 274 000	1 309 000	472 000
Operating Profit	264 000	28 000	1 000	−36 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	265 000	28 000	1 000	−36 000
Tax	66 000	6 000	0	0
Net Income	198 000	21 000	1 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	569 000	467 000	516 000	40 000
Total Assets	569 000	467 000	516 000	40 000
Total Retained Equity	181 000	−18 000	−39 000	−40 000
Total Equity	231 000	32 000	11 000	10 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	338 000	435 000	505 000	29 000
Total Equity and Debt	569 000	467 000	516 000	40 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 664 000	3 299 000	1 309 000	436 000
Other Income	62 000	3 000	0	0
Revenue	2 727 000	3 302 000	1 309 000	436 000
Cost of Goods Sold	1 680 000	2 600 000	732 000	392 000
Salary Costs	325 000	226 000	386 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 463 000	3 274 000	1 309 000	472 000
Operating Profit	264 000	28 000	1 000	−36 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	198 000	21 000	1 000	−36 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	553 000	450 000	450 000	0
Total Investments	0	0	0	0
Cash, Bank	16 000	7 000	60 000	33 000
Total Current Assets	569 000	467 000	516 000	40 000
Total Assets	569 000	467 000	516 000	40 000
Total Equity	231 000	32 000	11 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	−8 000	−21 000	−231 000
Unpaid Taxes	22 000	14 000	−12 000	0
Dividends	0	0	0	0
Other Current Debt	240 000	423 000	538 000	261 000
Total Current Debt	338 000	435 000	505 000	29 000
Total Equity and Debt	569 000	467 000	516 000	40 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,71 %	65,63 %	9,09 %	−360 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,68 %	0,85 %	0,08 %	−8,26 %
Current Ratio	1,68	1,07	1,02	1,38
Quick Ratio	−2,65	−31,13	9,38	1,38
Equity Ratio	0,41	0,07	0,02	0,25
Gross Profit Margin	38,39 %	21,26 %	44,08 %	10,09 %