AKROBAT AS

3045 DRAMMEN

Finances

Return on Equity

5,79 %

Current Ratio

2,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 517 000	1 666 000	1 230 000	1 277 000
Net Income	26 000	171 000	38 000	65 000
Total Assets	712 000	705 000	423 000	376 000
Total Equity	449 000	423 000	252 000	215 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 517 000	1 666 000	1 230 000	1 277 000
Expenditure	1 483 000	1 446 000	1 173 000	1 192 000
Operating Profit	34 000	219 000	57 000	85 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Earnings Before Tax	35 000	220 000	58 000	86 000
Tax	9 000	49 000	20 000	21 000
Net Income	26 000	171 000	38 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	100 000	100 000	0
Total Current Assets	612 000	605 000	323 000	376 000
Total Assets	712 000	705 000	423 000	376 000
Total Retained Equity	419 000	393 000	222 000	185 000
Total Equity	449 000	423 000	252 000	215 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	264 000	281 000	171 000	161 000
Total Equity and Debt	712 000	705 000	423 000	376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 517 000	1 666 000	1 230 000	1 277 000
Other Income	0	0	0	0
Revenue	1 517 000	1 666 000	1 230 000	1 277 000
Cost of Goods Sold	70 000	244 000	142 000	222 000
Salary Costs	1 152 000	947 000	790 000	700 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 483 000	1 446 000	1 173 000	1 192 000
Operating Profit	34 000	219 000	57 000	85 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Dividends	0	0	0	0
Net Income	26 000	171 000	38 000	65 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	0
Total Fixed Assets	100 000	100 000	100 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	445 000	308 000	233 000	233 000
Total Current Assets	612 000	605 000	323 000	376 000
Total Assets	712 000	705 000	423 000	376 000
Total Equity	449 000	423 000	252 000	215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	7 000	7 000	8 000
Unpaid Taxes	112 000	156 000	90 000	86 000
Dividends	0	0	0	0
Other Current Debt	109 000	70 000	60 000	54 000
Total Current Debt	264 000	281 000	171 000	161 000
Total Equity and Debt	712 000	705 000	423 000	376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,79 %	40,43 %	15,08 %	30,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,24 %	13,15 %	4,63 %	6,66 %
Current Ratio	2,32	2,15	1,89	2,34
Quick Ratio	2,32	2,15	1,89	2,34
Equity Ratio	0,63	0,6	0,6	0,57
Gross Profit Margin	95,39 %	85,35 %	88,46 %	82,62 %