AKSETØY ARKITEKTUR AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

18,92 %

Current Ratio

2,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 980 000	5 078 000	3 319 000	825 000
Net Income	436 000	600 000	1 225 000	79 000
Total Assets	3 534 000	3 229 000	2 518 000	363 000
Total Equity	2 304 000	1 916 000	1 328 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 980 000	5 078 000	3 319 000	825 000
Expenditure	5 412 000	4 298 000	1 747 000	726 000
Operating Profit	568 000	780 000	1 573 000	100 000
Financial Income	0	0	0	0
Financial Costs	8 000	9 000	0	0
Financial Balance	−8 000	−9 000	0	0
Earnings Before Tax	560 000	771 000	1 572 000	100 000
Tax	123 000	171 000	347 000	21 000
Net Income	436 000	600 000	1 225 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	129 000	61 000	22 000	0
Total Current Assets	3 405 000	3 168 000	2 496 000	363 000
Total Assets	3 534 000	3 229 000	2 518 000	363 000
Total Retained Equity	2 274 000	1 886 000	1 298 000	79 000
Total Equity	2 304 000	1 916 000	1 328 000	103 000
Total Long-Term Debt	0	2 000	1 000	0
Total Current Debt	1 230 000	1 311 000	1 189 000	260 000
Total Equity and Debt	3 534 000	3 229 000	2 518 000	363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 980 000	5 078 000	3 319 000	825 000
Other Income	0	0	0	0
Revenue	5 980 000	5 078 000	3 319 000	825 000
Cost of Goods Sold	20 000	19 000	28 000	1 000
Salary Costs	4 538 000	3 737 000	1 424 000	502 000
Depreciation	20 000	17 000	1 000	0
Impairment	0	0	0	0
Expenditure	5 412 000	4 298 000	1 747 000	726 000
Operating Profit	568 000	780 000	1 573 000	100 000
Financial Income	0	0	0	0
Financial Costs	8 000	9 000	0	0
Financial Balance	−8 000	−9 000	0	0
Dividends	48 000	12 000	0	0
Net Income	436 000	600 000	1 225 000	79 000

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	41 000	61 000	22 000	0
Total Tangible Assets	41 000	61 000	22 000	0
Total Fiancial Fixed Assets	88 000	0	0	0
Total Fixed Assets	129 000	61 000	22 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	324 000	833 000	305 000	305 000
Total Current Assets	3 405 000	3 168 000	2 496 000	363 000
Total Assets	3 534 000	3 229 000	2 518 000	363 000
Total Equity	2 304 000	1 916 000	1 328 000	103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	1 000	0
Creditors	55 000	6 000	32 000	10 000
Unpaid Taxes	522 000	692 000	633 000	175 000
Dividends	48 000	12 000	0	0
Other Current Debt	480 000	430 000	178 000	53 000
Total Current Debt	1 230 000	1 311 000	1 189 000	260 000
Total Equity and Debt	3 534 000	3 229 000	2 518 000	363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,92 %	31,32 %	92,24 %	76,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,5 %	15,36 %	47,39 %	12,12 %
Current Ratio	2,77	2,42	2,1	1,4
Quick Ratio	2,77	2,42	2,1	1,4
Equity Ratio	0,65	0,59	0,53	0,28
Gross Profit Margin	99,67 %	99,63 %	99,16 %	99,88 %