AKERSHUS TAKST AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

25,25 %

Current Ratio

10,6

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2021	2020	2019	2018
Revenue	947 000	1 341 000	1 762 000	1 565 000
Net Income	353 000	186 000	481 000	111 000
Total Assets	1 600 000	1 177 000	1 059 000	715 000
Total Equity	1 398 000	1 045 000	858 000	489 000

Income (NOK)	2021	2020	2019	2018
Revenue	947 000	1 341 000	1 762 000	1 565 000
Expenditure	505 000	1 202 000	1 146 000	1 419 000
Operating Profit	442 000	139 000	616 000	146 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	442 000	139 000	616 000	146 000
Tax	89 000	−48 000	136 000	35 000
Net Income	353 000	186 000	481 000	111 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	369 000	154 000
Total Current Assets	1 600 000	1 177 000	690 000	561 000
Total Assets	1 600 000	1 177 000	1 059 000	715 000
Total Retained Equity	1 368 000	1 015 000	828 000	459 000
Total Equity	1 398 000	1 045 000	858 000	489 000
Total Long-Term Debt	50 000	59 000	60 000	4 000
Total Current Debt	151 000	73 000	141 000	222 000
Total Equity and Debt	1 600 000	1 177 000	1 059 000	715 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	947 000	1 334 000	1 762 000	1 565 000
Other Income	0	8 000	0	0
Revenue	947 000	1 341 000	1 762 000	1 565 000
Cost of Goods Sold	124 000	125 000	52 000	56 000
Salary Costs	1 000	734 000	621 000	883 000
Depreciation	0	26 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	505 000	1 202 000	1 146 000	1 419 000
Operating Profit	442 000	139 000	616 000	146 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	353 000	186 000	481 000	111 000

Balance details (NOK)	2021	2020	2019	2018
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	215 000	0
Total Tangible Assets	0	0	369 000	154 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	369 000	154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	195 000	257 000	113 000
Total Current Assets	1 600 000	1 177 000	690 000	561 000
Total Assets	1 600 000	1 177 000	1 059 000	715 000
Total Equity	1 398 000	1 045 000	858 000	489 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	59 000	60 000	4 000
Creditors	48 000	23 000	−8 000	0
Unpaid Taxes	0	15 000	52 000	119 000
Dividends	0	0	0	0
Other Current Debt	15 000	0	15 000	66 000
Total Current Debt	151 000	73 000	141 000	222 000
Total Equity and Debt	1 600 000	1 177 000	1 059 000	715 000

Financial indicators	2021	2020	2019	2018
Return on Equity	25,25 %	17,8 %	56,06 %	22,7 %
Debt-to-Equity Ratio	0,04	0,06	0,07	0,01
Operating Profit Margin	46,67 %	10,37 %	34,96 %	9,33 %
Current Ratio	10,6	16,12	4,89	2,53
Quick Ratio	10,6	16,12	4,89	2,53
Equity Ratio	0,87	0,89	0,81	0,68
Gross Profit Margin	86,91 %	90,68 %	97,05 %	96,42 %