ÆKTE AS

8157 MELØY

Finances

Share Ownership

Return on Equity

−500 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	217 000	87 000	18 000	133 000
Net Income	65 000	−25 000	−73 000	−41 000
Total Assets	87 000	43 000	67 000	92 000
Total Equity	−13 000	−78 000	−53 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	217 000	87 000	18 000	133 000
Expenditure	151 000	112 000	91 000	173 000
Operating Profit	66 000	−25 000	−73 000	−40 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Earnings Before Tax	65 000	−25 000	−73 000	−41 000
Tax	0	0	0	0
Net Income	65 000	−25 000	−73 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	29 000	54 000	80 000
Total Current Assets	62 000	14 000	13 000	12 000
Total Assets	87 000	43 000	67 000	92 000
Total Retained Equity	−43 000	−108 000	−83 000	−10 000
Total Equity	−13 000	−78 000	−53 000	20 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	100 000	122 000	121 000	72 000
Total Equity and Debt	87 000	43 000	67 000	92 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	217 000	87 000	18 000	133 000
Other Income	0	0	0	0
Revenue	217 000	87 000	18 000	133 000
Cost of Goods Sold	12 000	14 000	0	3 000
Salary Costs	0	0	0	0
Depreciation	4 000	25 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	151 000	112 000	91 000	173 000
Operating Profit	66 000	−25 000	−73 000	−40 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	65 000	−25 000	−73 000	−41 000

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	8 000	17 000
Fixtures	0	4 000	21 000	37 000
Total Tangible Assets	0	4 000	29 000	55 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	25 000
Total Fixed Assets	25 000	29 000	54 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	7 000	3 000	0
Total Current Assets	62 000	14 000	13 000	12 000
Total Assets	87 000	43 000	67 000	92 000
Total Equity	−13 000	−78 000	−53 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−1 000	4 000	3 000	9 000
Unpaid Taxes	19 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	83 000	117 000	117 000	63 000
Total Current Debt	100 000	122 000	121 000	72 000
Total Equity and Debt	87 000	43 000	67 000	92 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−500 %	32,05 %	137,74 %	−205 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	30,41 %	−28,74 %	−405,56 %	−30,08 %
Current Ratio	0,62	0,11	0,11	0,17
Quick Ratio	0,62	0,11	0,11	0,17
Equity Ratio	−0,15	−1,81	−0,79	0,22
Gross Profit Margin	94,47 %	83,91 %	100 %	97,74 %