AKETO AS

3262 LARVIK

Finances

Share Ownership

Return on Equity

50,23 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 146 000	9 701 000	7 335 000	5 904 000
Net Income	1 198 000	1 142 000	1 121 000	753 000
Total Assets	5 868 000	4 721 000	4 020 000	2 515 000
Total Equity	2 385 000	1 968 000	1 605 000	991 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 146 000	9 701 000	7 335 000	5 904 000
Expenditure	9 585 000	8 222 000	5 894 000	4 941 000
Operating Profit	1 561 000	1 479 000	1 441 000	963 000
Financial Income	1 000	0	4 000	5 000
Financial Costs	0	0	7 000	2 000
Financial Balance	1 000	0	−3 000	3 000
Earnings Before Tax	1 562 000	1 479 000	1 438 000	966 000
Tax	365 000	336 000	317 000	213 000
Net Income	1 198 000	1 142 000	1 121 000	753 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	33 000	72 000	123 000
Total Current Assets	5 864 000	4 688 000	3 948 000	2 392 000
Total Assets	5 868 000	4 721 000	4 020 000	2 515 000
Total Retained Equity	2 355 000	1 938 000	1 575 000	961 000
Total Equity	2 385 000	1 968 000	1 605 000	991 000
Total Long-Term Debt	0	0	7 000	6 000
Total Current Debt	3 483 000	2 753 000	2 408 000	1 517 000
Total Equity and Debt	5 868 000	4 721 000	4 020 000	2 515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 146 000	9 701 000	7 335 000	5 904 000
Other Income	0	0	0	0
Revenue	11 146 000	9 701 000	7 335 000	5 904 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 727 000	6 868 000	4 506 000	3 593 000
Depreciation	29 000	38 000	38 000	35 000
Impairment	0	0	0	0
Expenditure	9 585 000	8 222 000	5 894 000	4 941 000
Operating Profit	1 561 000	1 479 000	1 441 000	963 000
Financial Income	1 000	0	4 000	5 000
Financial Costs	0	0	7 000	2 000
Financial Balance	1 000	0	−3 000	3 000
Dividends	0	0	0	0
Net Income	1 198 000	1 142 000	1 121 000	753 000

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	5 000	33 000	72 000	110 000
Total Tangible Assets	5 000	33 000	72 000	110 000
Total Fiancial Fixed Assets	0	0	0	13 000
Total Fixed Assets	5 000	33 000	72 000	123 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	481 000	957 000	551 000	1 683 000
Total Current Assets	5 864 000	4 688 000	3 948 000	2 392 000
Total Assets	5 868 000	4 721 000	4 020 000	2 515 000
Total Equity	2 385 000	1 968 000	1 605 000	991 000
Short-Term Group Debt	1 000 000	1 000 000	650 000	17 000
Total Long-Term Debt	0	0	7 000	6 000
Creditors	90 000	192 000	86 000	98 000
Unpaid Taxes	941 000	545 000	619 000	543 000
Dividends	0	0	0	0
Other Current Debt	1 308 000	892 000	879 000	643 000
Total Current Debt	3 483 000	2 753 000	2 408 000	1 517 000
Total Equity and Debt	5 868 000	4 721 000	4 020 000	2 515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,23 %	58,03 %	69,84 %	75,98 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	14,01 %	15,25 %	19,65 %	16,31 %
Current Ratio	1,68	1,7	1,64	1,58
Quick Ratio	1,68	1,7	1,64	1,58
Equity Ratio	0,41	0,42	0,4	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %