AKARI NOTODDEN AS

3674 NOTODDEN

Finances

Return on Equity

7,95 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 709 000	3 478 000	1 738 000	298 000
Net Income	36 000	136 000	108 000	29 000
Total Assets	1 040 000	904 000	656 000	240 000
Total Equity	453 000	417 000	281 000	173 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 709 000	3 478 000	1 738 000	298 000
Expenditure	3 662 000	3 304 000	1 598 000	263 000
Operating Profit	46 000	174 000	139 000	36 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	46 000	174 000	139 000	36 000
Tax	11 000	38 000	30 000	7 000
Net Income	36 000	136 000	108 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	45 000	0	0
Total Current Assets	998 000	859 000	656 000	240 000
Total Assets	1 040 000	904 000	656 000	240 000
Total Retained Equity	303 000	267 000	131 000	29 000
Total Equity	453 000	417 000	281 000	173 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	587 000	486 000	374 000	66 000
Total Equity and Debt	1 040 000	904 000	656 000	240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 708 000	3 478 000	1 738 000	298 000
Other Income	0	1 000	0	0
Revenue	3 709 000	3 478 000	1 738 000	298 000
Cost of Goods Sold	1 728 000	1 705 000	277 000	53 000
Salary Costs	1 673 000	1 401 000	1 098 000	162 000
Depreciation	10 000	10 000	0	0
Impairment	0	0	0	0
Expenditure	3 662 000	3 304 000	1 598 000	263 000
Operating Profit	46 000	174 000	139 000	36 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	36 000	136 000	108 000	29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	4 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	20 000	0	0
Total Tangible Assets	10 000	20 000	0	0
Total Fiancial Fixed Assets	20 000	20 000	0	0
Total Fixed Assets	42 000	45 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	440 000	488 000	427 000	137 000
Total Current Assets	998 000	859 000	656 000	240 000
Total Assets	1 040 000	904 000	656 000	240 000
Total Equity	453 000	417 000	281 000	173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	122 000	121 000	7 000	1 000
Unpaid Taxes	201 000	157 000	155 000	38 000
Dividends	0	0	0	0
Other Current Debt	246 000	165 000	182 000	21 000
Total Current Debt	587 000	486 000	374 000	66 000
Total Equity and Debt	1 040 000	904 000	656 000	240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,95 %	32,61 %	38,43 %	16,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,24 %	5 %	8 %	12,08 %
Current Ratio	1,7	1,77	1,75	3,64
Quick Ratio	1,7	1,77	1,75	3,64
Equity Ratio	0,44	0,46	0,43	0,72
Gross Profit Margin	53,41 %	50,98 %	84,06 %	82,21 %