6AM ACCELERATOR AS

7011 TRONDHEIM

Finances

Return on Equity

3,89 %

Current Ratio

6,91

Debt-to-Equity Ratio

3,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 531 000	6 833 000	6 092 000	8 242 000
Net Income	216 000	931 000	553 000	−1 009 000
Total Assets	28 025 000	27 051 000	26 853 000	28 552 000
Total Equity	5 553 000	5 337 000	4 406 000	3 854 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 531 000	6 833 000	6 092 000	8 242 000
Expenditure	7 391 000	5 887 000	5 639 000	9 340 000
Operating Profit	141 000	946 000	453 000	−1 097 000
Financial Income	78 000	11 000	100 000	88 000
Financial Costs	2 000	26 000	0	0
Financial Balance	76 000	−15 000	100 000	88 000
Earnings Before Tax	216 000	931 000	553 000	−1 009 000
Tax	0	0	0	0
Net Income	216 000	931 000	553 000	−1 009 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 521 000	15 491 000	14 993 000	15 524 000
Total Current Assets	10 505 000	11 560 000	11 860 000	13 028 000
Total Assets	28 025 000	27 051 000	26 853 000	28 552 000
Total Retained Equity	−2 971 000	−3 187 000	−4 118 000	−4 671 000
Total Equity	5 553 000	5 337 000	4 406 000	3 854 000
Total Long-Term Debt	20 952 000	20 952 000	20 927 000	22 975 000
Total Current Debt	1 520 000	761 000	1 519 000	1 723 000
Total Equity and Debt	28 025 000	27 051 000	26 853 000	28 552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 476 000	1 583 000	1 102 000	3 362 000
Other Income	6 055 000	5 250 000	4 989 000	4 880 000
Revenue	7 531 000	6 833 000	6 092 000	8 242 000
Cost of Goods Sold	0	0	64 000	0
Salary Costs	3 610 000	2 669 000	2 598 000	2 824 000
Depreciation	0	0	31 000	54 000
Impairment	0	0	0	0
Expenditure	7 391 000	5 887 000	5 639 000	9 340 000
Operating Profit	141 000	946 000	453 000	−1 097 000
Financial Income	78 000	11 000	100 000	88 000
Financial Costs	2 000	26 000	0	0
Financial Balance	76 000	−15 000	100 000	88 000
Dividends	0	0	0	0
Net Income	216 000	931 000	553 000	−1 009 000

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	31 000
Total Tangible Assets	0	0	0	31 000
Total Fiancial Fixed Assets	17 521 000	15 491 000	14 993 000	15 493 000
Total Fixed Assets	17 521 000	15 491 000	14 993 000	15 524 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 788 000	7 203 000	9 982 000	10 328 000
Total Current Assets	10 505 000	11 560 000	11 860 000	13 028 000
Total Assets	28 025 000	27 051 000	26 853 000	28 552 000
Total Equity	5 553 000	5 337 000	4 406 000	3 854 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 952 000	20 952 000	20 927 000	22 975 000
Creditors	60 000	279 000	103 000	86 000
Unpaid Taxes	192 000	171 000	232 000	111 000
Dividends	0	0	0	0
Other Current Debt	1 268 000	311 000	1 183 000	1 526 000
Total Current Debt	1 520 000	761 000	1 519 000	1 723 000
Total Equity and Debt	28 025 000	27 051 000	26 853 000	28 552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,89 %	17,44 %	12,55 %	−26,18 %
Debt-to-Equity Ratio	3,77	3,93	4,75	5,96
Operating Profit Margin	1,87 %	13,84 %	7,44 %	−13,31 %
Current Ratio	6,91	15,19	7,81	7,56
Quick Ratio	6,91	15,19	7,81	7,56
Equity Ratio	0,2	0,2	0,16	0,13
Gross Profit Margin	100 %	100 %	98,95 %	100 %