AKERSHUS MALERBEDRIFT AS

1470 LØRENSKOG

Finances

Return on Equity

71,64 %

Current Ratio

0,5

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 708 000	2 687 000	1 967 000	3 067 000
Net Income	667 000	87 000	148 000	429 000
Total Assets	1 420 000	541 000	464 000	1 122 000
Total Equity	931 000	265 000	178 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 708 000	2 687 000	1 967 000	3 067 000
Expenditure	1 848 000	2 567 000	1 768 000	2 499 000
Operating Profit	860 000	118 000	199 000	568 000
Financial Income	0	0	0	0
Financial Costs	5 000	6 000	10 000	17 000
Financial Balance	−5 000	−6 000	−10 000	−17 000
Earnings Before Tax	855 000	112 000	190 000	551 000
Tax	188 000	26 000	42 000	122 000
Net Income	667 000	87 000	148 000	429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 201 000	87 000	114 000	237 000
Total Current Assets	219 000	454 000	349 000	885 000
Total Assets	1 420 000	541 000	464 000	1 122 000
Total Retained Equity	901 000	235 000	148 000	0
Total Equity	931 000	265 000	178 000	30 000
Total Long-Term Debt	47 000	79 000	112 000	145 000
Total Current Debt	442 000	198 000	173 000	947 000
Total Equity and Debt	1 420 000	541 000	464 000	1 122 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 708 000	2 687 000	1 967 000	3 067 000
Other Income	0	0	0	0
Revenue	2 708 000	2 687 000	1 967 000	3 067 000
Cost of Goods Sold	1 763 000	2 511 000	1 650 000	970 000
Salary Costs	0	1 000	0	1 281 000
Depreciation	21 000	27 000	36 000	65 000
Impairment	0	0	0	0
Expenditure	1 848 000	2 567 000	1 768 000	2 499 000
Operating Profit	860 000	118 000	199 000	568 000
Financial Income	0	0	0	0
Financial Costs	5 000	6 000	10 000	17 000
Financial Balance	−5 000	−6 000	−10 000	−17 000
Dividends	0	0	0	529 000
Net Income	667 000	87 000	148 000	429 000

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	66 000	87 000	114 000	237 000
Total Tangible Assets	66 000	87 000	114 000	237 000
Total Fiancial Fixed Assets	1 135 000	0	0	0
Total Fixed Assets	1 201 000	87 000	114 000	237 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	58 000	310 000	317 000
Total Current Assets	219 000	454 000	349 000	885 000
Total Assets	1 420 000	541 000	464 000	1 122 000
Total Equity	931 000	265 000	178 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	47 000	79 000	112 000	145 000
Creditors	15 000	0	2 000	0
Unpaid Taxes	27 000	2 000	−16 000	173 000
Dividends	0	0	0	529 000
Other Current Debt	211 000	171 000	144 000	125 000
Total Current Debt	442 000	198 000	173 000	947 000
Total Equity and Debt	1 420 000	541 000	464 000	1 122 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,64 %	32,83 %	83,15 %	1 430 %
Debt-to-Equity Ratio	0,05	0,3	0,63	4,83
Operating Profit Margin	31,76 %	4,39 %	10,12 %	18,52 %
Current Ratio	0,5	2,29	2,02	0,93
Quick Ratio	0,5	2,29	2,02	0,93
Equity Ratio	0,66	0,49	0,38	0,03
Gross Profit Margin	34,9 %	6,55 %	16,12 %	68,37 %