AKILLES SALONG AS

1162 OSLO

Finances

Share Ownership

Return on Equity

−133,33 %

Current Ratio

0,75

Debt-to-Equity Ratio

−0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 737 000	8 328 000	6 966 000	7 210 000
Net Income	148 000	9 000	−299 000	405 000
Total Assets	1 552 000	1 636 000	1 803 000	2 053 000
Total Equity	−111 000	−259 000	−268 000	1 032 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 737 000	8 328 000	6 966 000	7 210 000
Expenditure	8 546 000	8 314 000	7 346 000	6 672 000
Operating Profit	191 000	14 000	−380 000	539 000
Financial Income	0	0	0	0
Financial Costs	1 000	7 000	4 000	5 000
Financial Balance	−1 000	−7 000	−4 000	−5 000
Earnings Before Tax	190 000	6 000	−384 000	534 000
Tax	42 000	−3 000	−84 000	129 000
Net Income	148 000	9 000	−299 000	405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	573 000	852 000	1 545 000
Total Current Assets	1 240 000	1 062 000	950 000	508 000
Total Assets	1 552 000	1 636 000	1 803 000	2 053 000
Total Retained Equity	−141 000	−289 000	−298 000	1 002 000
Total Equity	−111 000	−259 000	−268 000	1 032 000
Total Long-Term Debt	13 000	20 000	20 000	0
Total Current Debt	1 650 000	1 874 000	2 051 000	1 021 000
Total Equity and Debt	1 552 000	1 636 000	1 803 000	2 053 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 656 000	8 299 000	6 605 000	6 915 000
Other Income	81 000	29 000	361 000	295 000
Revenue	8 737 000	8 328 000	6 966 000	7 210 000
Cost of Goods Sold	413 000	367 000	406 000	529 000
Salary Costs	6 159 000	5 918 000	5 220 000	4 417 000
Depreciation	27 000	32 000	10 000	0
Impairment	0	0	0	0
Expenditure	8 546 000	8 314 000	7 346 000	6 672 000
Operating Profit	191 000	14 000	−380 000	539 000
Financial Income	0	0	0	0
Financial Costs	1 000	7 000	4 000	5 000
Financial Balance	−1 000	−7 000	−4 000	−5 000
Dividends	0	0	1 000 000	0
Net Income	148 000	9 000	−299 000	405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	184 000	497 000	0
Total Tangible Assets	28 000	184 000	497 000	0
Total Fiancial Fixed Assets	247 000	389 000	355 000	1 545 000
Total Fixed Assets	312 000	573 000	852 000	1 545 000
Stock	38 000	77 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 140 000	963 000	834 000	508 000
Total Current Assets	1 240 000	1 062 000	950 000	508 000
Total Assets	1 552 000	1 636 000	1 803 000	2 053 000
Total Equity	−111 000	−259 000	−268 000	1 032 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	20 000	20 000	0
Creditors	44 000	41 000	53 000	−5 000
Unpaid Taxes	589 000	855 000	1 046 000	521 000
Dividends	0	0	1 000 000	0
Other Current Debt	968 000	976 000	852 000	377 000
Total Current Debt	1 650 000	1 874 000	2 051 000	1 021 000
Total Equity and Debt	1 552 000	1 636 000	1 803 000	2 053 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−133,33 %	−3,47 %	111,57 %	39,24 %
Debt-to-Equity Ratio	−0,12	−0,08	−0,07	0
Operating Profit Margin	2,19 %	0,17 %	−5,46 %	7,48 %
Current Ratio	0,75	0,57	0,46	0,5
Quick Ratio	0,77	0,59	0,46	0,5
Equity Ratio	−0,07	−0,16	−0,15	0,5
Gross Profit Margin	95,27 %	95,59 %	94,17 %	92,66 %