AK TECHNOLOGY AS

9019 TROMSØ

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	457 000	379 000	397 000	259 000
Net Income	0	50 000	78 000	106 000
Total Assets	356 000	339 000	430 000	398 000
Total Equity	270 000	270 000	220 000	141 000

Income (NOK)	2022	2021	2020	2019
Revenue	457 000	379 000	397 000	259 000
Expenditure	403 000	353 000	259 000	152 000
Operating Profit	54 000	26 000	137 000	106 000
Financial Income	9 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	9 000	0	0	0
Earnings Before Tax	63 000	26 000	137 000	106 000
Tax	63 000	−24 000	59 000	0
Net Income	0	50 000	78 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	166 000	206 000	269 000	268 000
Total Current Assets	190 000	133 000	161 000	130 000
Total Assets	356 000	339 000	430 000	398 000
Total Retained Equity	240 000	240 000	190 000	111 000
Total Equity	270 000	270 000	220 000	141 000
Total Long-Term Debt	85 000	125 000	165 000	165 000
Total Current Debt	2 000	−56 000	46 000	91 000
Total Equity and Debt	356 000	339 000	430 000	398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	456 000	378 000	305 000	252 000
Other Income	1 000	0	92 000	7 000
Revenue	457 000	379 000	397 000	259 000
Cost of Goods Sold	63 000	55 000	42 000	28 000
Salary Costs	0	0	0	0
Depreciation	40 000	40 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	403 000	353 000	259 000	152 000
Operating Profit	54 000	26 000	137 000	106 000
Financial Income	9 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	9 000	0	0	0
Dividends	0	0	0	0
Net Income	0	50 000	78 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	29 000	67 000	37 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	152 000	177 000	203 000	231 000
Total Tangible Assets	152 000	177 000	203 000	231 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	166 000	206 000	269 000	268 000
Stock	54 000	78 000	44 000	78 000
Total Investments	0	0	0	0
Cash, Bank	127 000	49 000	117 000	35 000
Total Current Assets	190 000	133 000	161 000	130 000
Total Assets	356 000	339 000	430 000	398 000
Total Equity	270 000	270 000	220 000	141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	85 000	125 000	165 000	165 000
Creditors	0	0	0	0
Unpaid Taxes	−13 000	−13 000	−13 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	91 000
Total Current Debt	2 000	−56 000	46 000	91 000
Total Equity and Debt	356 000	339 000	430 000	398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	18,52 %	35,45 %	75,18 %
Debt-to-Equity Ratio	0,31	0,46	0,75	1,17
Operating Profit Margin	11,82 %	6,86 %	34,51 %	40,93 %
Current Ratio	95	−2,38	3,5	1,43
Quick Ratio	−3,65	−0,99	80,5	10
Equity Ratio	0,76	0,8	0,51	0,35
Gross Profit Margin	86,21 %	85,49 %	89,42 %	89,19 %