AS INDRE AKERSHUS BLAD

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

223,87 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 002 000	22 308 000	21 827 000	23 237 000
Net Income	2 917 000	2 741 000	3 086 000	3 084 000
Total Assets	10 459 000	11 499 000	11 995 000	11 409 000
Total Equity	1 303 000	1 320 000	1 349 000	1 351 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 002 000	22 308 000	21 827 000	23 237 000
Expenditure	19 376 000	18 802 000	17 908 000	19 387 000
Operating Profit	3 626 000	3 506 000	3 918 000	3 851 000
Financial Income	122 000	14 000	47 000	120 000
Financial Costs	1 000	0	1 000	0
Financial Balance	121 000	14 000	46 000	120 000
Earnings Before Tax	3 747 000	3 520 000	3 965 000	3 971 000
Tax	830 000	779 000	879 000	887 000
Net Income	2 917 000	2 741 000	3 086 000	3 084 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	87 000	100 000	144 000	207 000
Total Current Assets	10 372 000	11 399 000	11 851 000	11 202 000
Total Assets	10 459 000	11 499 000	11 995 000	11 409 000
Total Retained Equity	1 123 000	1 140 000	1 169 000	1 171 000
Total Equity	1 303 000	1 320 000	1 349 000	1 351 000
Total Long-Term Debt	0	0	0	39 000
Total Current Debt	9 157 000	10 179 000	10 646 000	10 019 000
Total Equity and Debt	10 459 000	11 499 000	11 995 000	11 409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 828 000	22 149 000	21 063 000	23 086 000
Other Income	174 000	160 000	763 000	151 000
Revenue	23 002 000	22 308 000	21 827 000	23 237 000
Cost of Goods Sold	6 608 000	6 189 000	6 114 000	6 793 000
Salary Costs	8 716 000	8 618 000	7 780 000	8 387 000
Depreciation	11 000	46 000	55 000	63 000
Impairment	0	0	0	9 000
Expenditure	19 376 000	18 802 000	17 908 000	19 387 000
Operating Profit	3 626 000	3 506 000	3 918 000	3 851 000
Financial Income	122 000	14 000	47 000	120 000
Financial Costs	1 000	0	1 000	0
Financial Balance	121 000	14 000	46 000	120 000
Dividends	0	0	0	0
Net Income	2 917 000	2 741 000	3 086 000	3 084 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	12 000	10 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	88 000	134 000	189 000
Total Tangible Assets	77 000	88 000	134 000	189 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	87 000	100 000	144 000	207 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	10 372 000	11 399 000	11 851 000	11 202 000
Total Assets	10 459 000	11 499 000	11 995 000	11 409 000
Total Equity	1 303 000	1 320 000	1 349 000	1 351 000
Short-Term Group Debt	4 395 000	4 278 000	4 590 000	4 446 000
Total Long-Term Debt	0	0	0	39 000
Creditors	112 000	138 000	68 000	209 000
Unpaid Taxes	461 000	369 000	418 000	405 000
Dividends	0	0	0	0
Other Current Debt	4 188 000	5 393 000	5 570 000	4 958 000
Total Current Debt	9 157 000	10 179 000	10 646 000	10 019 000
Total Equity and Debt	10 459 000	11 499 000	11 995 000	11 409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	223,87 %	207,65 %	228,76 %	228,28 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	15,76 %	15,72 %	17,95 %	16,57 %
Current Ratio	1,13	1,12	1,11	1,12
Quick Ratio	1,13	1,12	1,11	1,12
Equity Ratio	0,12	0,11	0,11	0,12
Gross Profit Margin	71,27 %	72,26 %	71,99 %	70,77 %