AKERSHUS BYGG AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

38,41 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 961 000	2 766 000	2 593 000	1 275 000
Net Income	58 000	−80 000	207 000	−71 000
Total Assets	755 000	290 000	439 000	282 000
Total Equity	151 000	93 000	173 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 961 000	2 766 000	2 593 000	1 275 000
Expenditure	3 901 000	2 847 000	2 324 000	1 365 000
Operating Profit	60 000	−82 000	269 000	−90 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	−1 000	−1 000	−2 000	0
Earnings Before Tax	59 000	−83 000	267 000	−90 000
Tax	1 000	−3 000	59 000	−20 000
Net Income	58 000	−80 000	207 000	−71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	102 000	108 000	70 000
Total Current Assets	641 000	188 000	331 000	212 000
Total Assets	755 000	290 000	439 000	282 000
Total Retained Equity	121 000	63 000	143 000	−59 000
Total Equity	151 000	93 000	173 000	−34 000
Total Long-Term Debt	0	0	3 000	0
Total Current Debt	604 000	196 000	263 000	316 000
Total Equity and Debt	755 000	290 000	439 000	282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 961 000	2 766 000	2 593 000	1 275 000
Other Income	0	0	0	0
Revenue	3 961 000	2 766 000	2 593 000	1 275 000
Cost of Goods Sold	1 138 000	1 495 000	596 000	476 000
Salary Costs	1 998 000	890 000	1 210 000	679 000
Depreciation	30 000	25 000	11 000	3 000
Impairment	0	0	0	0
Expenditure	3 901 000	2 847 000	2 324 000	1 365 000
Operating Profit	60 000	−82 000	269 000	−90 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	2 000	0
Financial Balance	−1 000	−1 000	−2 000	0
Dividends	0	0	0	0
Net Income	58 000	−80 000	207 000	−71 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	114 000	102 000	108 000	50 000
Total Tangible Assets	114 000	102 000	108 000	50 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	114 000	102 000	108 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	182 000	76 000	239 000	23 000
Total Current Assets	641 000	188 000	331 000	212 000
Total Assets	755 000	290 000	439 000	282 000
Total Equity	151 000	93 000	173 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	0
Creditors	42 000	7 000	39 000	76 000
Unpaid Taxes	288 000	100 000	108 000	178 000
Dividends	0	0	0	0
Other Current Debt	272 000	89 000	80 000	63 000
Total Current Debt	604 000	196 000	263 000	316 000
Total Equity and Debt	755 000	290 000	439 000	282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,41 %	−86,02 %	119,65 %	208,82 %
Debt-to-Equity Ratio	0	0	0,02	−0
Operating Profit Margin	1,51 %	−2,96 %	10,37 %	−7,06 %
Current Ratio	1,06	0,96	1,26	0,67
Quick Ratio	1,06	0,96	1,26	0,67
Equity Ratio	0,2	0,32	0,39	−0,12
Gross Profit Margin	71,27 %	45,95 %	77,02 %	62,67 %