AKO AMEDYAN AS

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

22,94 %

Current Ratio

1,45

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 361 000	5 854 000	5 500 000	3 943 000
Net Income	228 000	398 000	326 000	157 000
Total Assets	4 643 000	2 826 000	2 668 000	1 611 000
Total Equity	994 000	972 000	609 000	353 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 361 000	5 854 000	5 500 000	3 943 000
Expenditure	6 011 000	5 329 000	5 080 000	3 722 000
Operating Profit	348 000	526 000	421 000	221 000
Financial Income	1 000	0	1 000	0
Financial Costs	50 000	13 000	11 000	13 000
Financial Balance	−49 000	−13 000	−10 000	−13 000
Earnings Before Tax	299 000	513 000	411 000	208 000
Tax	71 000	115 000	85 000	52 000
Net Income	228 000	398 000	326 000	157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 672 000	1 417 000	1 377 000	708 000
Total Current Assets	1 971 000	1 408 000	1 291 000	903 000
Total Assets	4 643 000	2 826 000	2 668 000	1 611 000
Total Retained Equity	904 000	883 000	520 000	263 000
Total Equity	994 000	972 000	609 000	353 000
Total Long-Term Debt	2 285 000	738 000	1 080 000	595 000
Total Current Debt	1 364 000	1 116 000	978 000	663 000
Total Equity and Debt	4 643 000	2 826 000	2 668 000	1 611 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 290 000	5 778 000	5 426 000	3 943 000
Other Income	70 000	76 000	74 000	0
Revenue	6 361 000	5 854 000	5 500 000	3 943 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 954 000	3 543 000	3 472 000	2 577 000
Depreciation	419 000	338 000	328 000	122 000
Impairment	0	0	0	0
Expenditure	6 011 000	5 329 000	5 080 000	3 722 000
Operating Profit	348 000	526 000	421 000	221 000
Financial Income	1 000	0	1 000	0
Financial Costs	50 000	13 000	11 000	13 000
Financial Balance	−49 000	−13 000	−10 000	−13 000
Dividends	206 000	35 000	71 000	0
Net Income	228 000	398 000	326 000	157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	270 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 402 000	1 417 000	1 377 000	708 000
Total Tangible Assets	2 402 000	1 417 000	1 377 000	708 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 672 000	1 417 000	1 377 000	708 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	941 000	859 000	664 000	463 000
Total Current Assets	1 971 000	1 408 000	1 291 000	903 000
Total Assets	4 643 000	2 826 000	2 668 000	1 611 000
Total Equity	994 000	972 000	609 000	353 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 285 000	738 000	1 080 000	595 000
Creditors	−193 000	127 000	82 000	58 000
Unpaid Taxes	578 000	407 000	357 000	233 000
Dividends	206 000	35 000	71 000	0
Other Current Debt	748 000	447 000	405 000	321 000
Total Current Debt	1 364 000	1 116 000	978 000	663 000
Total Equity and Debt	4 643 000	2 826 000	2 668 000	1 611 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,94 %	40,95 %	53,53 %	44,48 %
Debt-to-Equity Ratio	2,3	0,76	1,77	1,69
Operating Profit Margin	5,47 %	8,99 %	7,65 %	5,6 %
Current Ratio	1,45	1,26	1,32	1,36
Quick Ratio	1,45	1,26	1,32	1,36
Equity Ratio	0,21	0,34	0,23	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %