AKTIX AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

46 %

Current Ratio

6,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	323 000	199 000	201 000	366 000
Net Income	46 000	12 000	−30 000	41 000
Total Assets	110 000	62 000	36 000	87 000
Total Equity	100 000	54 000	36 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	323 000	199 000	201 000	366 000
Expenditure	266 000	182 000	231 000	311 000
Operating Profit	58 000	16 000	−31 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	58 000	16 000	−31 000	53 000
Tax	12 000	4 000	0	12 000
Net Income	46 000	12 000	−30 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	15 000	23 000	31 000
Total Current Assets	61 000	48 000	13 000	56 000
Total Assets	110 000	62 000	36 000	87 000
Total Retained Equity	76 000	29 000	11 000	42 000
Total Equity	100 000	54 000	36 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 000	8 000	1 000	21 000
Total Equity and Debt	110 000	62 000	36 000	87 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	315 000	198 000	201 000	367 000
Other Income	8 000	0	0	−1 000
Revenue	323 000	199 000	201 000	366 000
Cost of Goods Sold	111 000	24 000	0	6 000
Salary Costs	20 000	57 000	0	0
Depreciation	11 000	8 000	8 000	6 000
Impairment	0	0	0	0
Expenditure	266 000	182 000	231 000	311 000
Operating Profit	58 000	16 000	−31 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Dividends	0	0	0	0
Net Income	46 000	12 000	−30 000	41 000

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	48 000	15 000	23 000	31 000
Total Tangible Assets	48 000	15 000	23 000	31 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	15 000	23 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	37 000	9 000	54 000
Total Current Assets	61 000	48 000	13 000	56 000
Total Assets	110 000	62 000	36 000	87 000
Total Equity	100 000	54 000	36 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	1 000	0
Unpaid Taxes	−2 000	0	0	8 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	9 000	8 000	1 000	21 000
Total Equity and Debt	110 000	62 000	36 000	87 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46 %	22,22 %	−83,33 %	62,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,96 %	8,04 %	−15,42 %	15,03 %
Current Ratio	6,78	6	13	2,67
Quick Ratio	6,78	6	13	2,67
Equity Ratio	0,91	0,87	1	0,76
Gross Profit Margin	65,63 %	87,94 %	100 %	98,36 %