AKSELSEN OG MYRHOLT BYGG AS

3046 DRAMMEN

Finances

Share Ownership

Return on Equity

119,35 %

Current Ratio

1,19

Debt-to-Equity Ratio

4,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 534 000	1 437 000	1 397 000	1 198 000
Net Income	74 000	−119 000	0	114 000
Total Assets	637 000	350 000	345 000	672 000
Total Equity	62 000	−12 000	107 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 534 000	1 437 000	1 397 000	1 198 000
Expenditure	1 452 000	1 555 000	1 390 000	1 063 000
Operating Profit	83 000	−118 000	7 000	136 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Earnings Before Tax	74 000	−118 000	7 000	136 000
Tax	0	1 000	7 000	22 000
Net Income	74 000	−119 000	0	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	314 000	58 000	81 000	104 000
Total Current Assets	323 000	293 000	264 000	569 000
Total Assets	637 000	350 000	345 000	672 000
Total Retained Equity	32 000	−42 000	77 000	77 000
Total Equity	62 000	−12 000	107 000	107 000
Total Long-Term Debt	303 000	0	0	7 000
Total Current Debt	272 000	362 000	238 000	558 000
Total Equity and Debt	637 000	350 000	345 000	672 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 534 000	1 437 000	1 397 000	1 198 000
Other Income	0	0	0	0
Revenue	1 534 000	1 437 000	1 397 000	1 198 000
Cost of Goods Sold	0	0	4 000	26 000
Salary Costs	1 265 000	1 365 000	1 196 000	909 000
Depreciation	66 000	23 000	23 000	12 000
Impairment	0	0	0	0
Expenditure	1 452 000	1 555 000	1 390 000	1 063 000
Operating Profit	83 000	−118 000	7 000	136 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Dividends	0	0	0	0
Net Income	74 000	−119 000	0	114 000

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	314 000	58 000	81 000	104 000
Total Tangible Assets	314 000	58 000	81 000	104 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	314 000	58 000	81 000	104 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	316 000	293 000	114 000	569 000
Total Current Assets	323 000	293 000	264 000	569 000
Total Assets	637 000	350 000	345 000	672 000
Total Equity	62 000	−12 000	107 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	303 000	0	0	7 000
Creditors	5 000	7 000	12 000	0
Unpaid Taxes	137 000	211 000	97 000	438 000
Dividends	0	0	0	0
Other Current Debt	130 000	143 000	127 000	99 000
Total Current Debt	272 000	362 000	238 000	558 000
Total Equity and Debt	637 000	350 000	345 000	672 000

Financial indicators	2022	2021	2020	2019
Return on Equity	119,35 %	991,67 %	0 %	106,54 %
Debt-to-Equity Ratio	4,89	−0	0	0,07
Operating Profit Margin	5,41 %	−8,21 %	0,5 %	11,35 %
Current Ratio	1,19	0,81	1,11	1,02
Quick Ratio	1,19	0,81	1,11	1,02
Equity Ratio	0,1	−0,03	0,31	0,16
Gross Profit Margin	100 %	100 %	99,71 %	97,83 %