AK 4 BYGG AS

1821 SPYDEBERG

Finances

Share Ownership

Return on Equity

4,5 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 063 000	4 091 000	3 595 000	1 096 000
Net Income	33 000	290 000	256 000	215 000
Total Assets	1 501 000	1 215 000	851 000	521 000
Total Equity	734 000	701 000	412 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 063 000	4 091 000	3 595 000	1 096 000
Expenditure	5 012 000	3 735 000	3 266 000	856 000
Operating Profit	51 000	355 000	329 000	240 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Earnings Before Tax	42 000	355 000	329 000	240 000
Tax	10 000	65 000	73 000	26 000
Net Income	33 000	290 000	256 000	215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	587 000	449 000	181 000	119 000
Total Current Assets	914 000	766 000	669 000	403 000
Total Assets	1 501 000	1 215 000	851 000	521 000
Total Retained Equity	704 000	671 000	382 000	125 000
Total Equity	734 000	701 000	412 000	155 000
Total Long-Term Debt	217 000	0	0	0
Total Current Debt	549 000	513 000	439 000	366 000
Total Equity and Debt	1 501 000	1 215 000	851 000	521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 063 000	4 091 000	3 595 000	1 096 000
Other Income	0	0	0	0
Revenue	5 063 000	4 091 000	3 595 000	1 096 000
Cost of Goods Sold	119 000	15 000	0	0
Salary Costs	3 983 000	3 037 000	2 647 000	727 000
Depreciation	217 000	27 000	57 000	37 000
Impairment	0	0	0	0
Expenditure	5 012 000	3 735 000	3 266 000	856 000
Operating Profit	51 000	355 000	329 000	240 000
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	33 000	290 000	256 000	215 000

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	119 000
Fixtures	587 000	449 000	181 000	0
Total Tangible Assets	587 000	449 000	181 000	119 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	587 000	449 000	181 000	119 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	526 000	288 000	340 000	179 000
Total Current Assets	914 000	766 000	669 000	403 000
Total Assets	1 501 000	1 215 000	851 000	521 000
Total Equity	734 000	701 000	412 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	217 000	0	0	0
Creditors	9 000	0	3 000	13 000
Unpaid Taxes	182 000	161 000	129 000	160 000
Dividends	0	0	0	0
Other Current Debt	336 000	274 000	234 000	166 000
Total Current Debt	549 000	513 000	439 000	366 000
Total Equity and Debt	1 501 000	1 215 000	851 000	521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,5 %	41,37 %	62,14 %	138,71 %
Debt-to-Equity Ratio	0,3	0	0	0
Operating Profit Margin	1,01 %	8,68 %	9,15 %	21,9 %
Current Ratio	1,66	1,49	1,52	1,1
Quick Ratio	1,66	1,49	1,52	1,1
Equity Ratio	0,49	0,58	0,48	0,3
Gross Profit Margin	97,65 %	99,63 %	100 %	100 %