BYGG OG BRANNSIKKERHET AKERSHUS AS

1963 FOSSER

Finances

Share Ownership

Return on Equity

111,62 %

Current Ratio

1,76

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 013 000	4 909 000	3 192 000	452 000
Net Income	2 535 000	−334 000	23 000	24 000
Total Assets	5 118 000	480 000	940 000	311 000
Total Equity	2 271 000	−265 000	69 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 013 000	4 909 000	3 192 000	452 000
Expenditure	14 592 000	5 245 000	3 157 000	423 000
Operating Profit	3 420 000	−336 000	35 000	28 000
Financial Income	39 000	0	0	0
Financial Costs	132 000	5 000	5 000	0
Financial Balance	−93 000	−5 000	−5 000	0
Earnings Before Tax	3 327 000	−342 000	30 000	28 000
Tax	791 000	−7 000	7 000	5 000
Net Income	2 535 000	−334 000	23 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	432 000	129 000	165 000	0
Total Current Assets	4 686 000	350 000	775 000	311 000
Total Assets	5 118 000	480 000	940 000	311 000
Total Retained Equity	2 248 000	−287 000	47 000	24 000
Total Equity	2 271 000	−265 000	69 000	46 000
Total Long-Term Debt	184 000	75 000	116 000	1 000
Total Current Debt	2 664 000	669 000	755 000	264 000
Total Equity and Debt	5 118 000	480 000	940 000	311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 013 000	4 909 000	3 192 000	452 000
Other Income	0	0	0	0
Revenue	18 013 000	4 909 000	3 192 000	452 000
Cost of Goods Sold	6 411 000	1 834 000	149 000	4 000
Salary Costs	4 870 000	2 807 000	2 541 000	334 000
Depreciation	61 000	36 000	15 000	0
Impairment	0	0	0	0
Expenditure	14 592 000	5 245 000	3 157 000	423 000
Operating Profit	3 420 000	−336 000	35 000	28 000
Financial Income	39 000	0	0	0
Financial Costs	132 000	5 000	5 000	0
Financial Balance	−93 000	−5 000	−5 000	0
Dividends	0	0	0	0
Net Income	2 535 000	−334 000	23 000	24 000

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	274 000	129 000	165 000	0
Total Tangible Assets	274 000	129 000	165 000	0
Total Fiancial Fixed Assets	158 000	0	0	0
Total Fixed Assets	432 000	129 000	165 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	630 000	96 000	431 000	74 000
Total Current Assets	4 686 000	350 000	775 000	311 000
Total Assets	5 118 000	480 000	940 000	311 000
Total Equity	2 271 000	−265 000	69 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	184 000	75 000	116 000	1 000
Creditors	348 000	36 000	45 000	8 000
Unpaid Taxes	541 000	168 000	249 000	108 000
Dividends	0	0	0	0
Other Current Debt	984 000	466 000	461 000	144 000
Total Current Debt	2 664 000	669 000	755 000	264 000
Total Equity and Debt	5 118 000	480 000	940 000	311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,62 %	126,04 %	33,33 %	52,17 %
Debt-to-Equity Ratio	0,08	−0,28	1,68	0,02
Operating Profit Margin	18,99 %	−6,84 %	1,1 %	6,19 %
Current Ratio	1,76	0,52	1,03	1,18
Quick Ratio	1,76	0,52	1,03	1,18
Equity Ratio	0,44	−0,55	0,07	0,15
Gross Profit Margin	64,41 %	62,64 %	95,33 %	99,12 %