AKINOM AS

1632 GAMLE FREDRIKSTAD

Finances

Return on Equity

3,42 %

Current Ratio

0,44

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 000	102 000	64 000	19 000
Net Income	34 000	252 000	50 000	−47 000
Total Assets	4 015 000	4 005 000	1 573 000	1 073 000
Total Equity	995 000	961 000	709 000	479 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 000	102 000	64 000	19 000
Expenditure	59 000	37 000	53 000	46 000
Operating Profit	−29 000	65 000	12 000	−27 000
Financial Income	84 000	216 000	42 000	35 000
Financial Costs	21 000	1 000	2 000	55 000
Financial Balance	63 000	215 000	40 000	−20 000
Earnings Before Tax	34 000	280 000	52 000	−47 000
Tax	0	28 000	2 000	0
Net Income	34 000	252 000	50 000	−47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 938 000	3 272 000	550 000	550 000
Total Current Assets	1 077 000	733 000	1 023 000	523 000
Total Assets	4 015 000	4 005 000	1 573 000	1 073 000
Total Retained Equity	715 000	681 000	429 000	379 000
Total Equity	995 000	961 000	709 000	479 000
Total Long-Term Debt	559 000	536 000	853 000	584 000
Total Current Debt	2 461 000	2 507 000	11 000	10 000
Total Equity and Debt	4 015 000	4 005 000	1 573 000	1 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	102 000	64 000	19 000
Other Income	0	0	0	0
Revenue	30 000	102 000	64 000	19 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	59 000	37 000	53 000	46 000
Operating Profit	−29 000	65 000	12 000	−27 000
Financial Income	84 000	216 000	42 000	35 000
Financial Costs	21 000	1 000	2 000	55 000
Financial Balance	63 000	215 000	40 000	−20 000
Dividends	0	0	0	0
Net Income	34 000	252 000	50 000	−47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 721 000	2 721 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 721 000	2 721 000	0	0
Total Fiancial Fixed Assets	217 000	550 000	550 000	550 000
Total Fixed Assets	2 938 000	3 272 000	550 000	550 000
Stock	0	0	0	0
Total Investments	399 000	395 000	525 000	353 000
Cash, Bank	672 000	222 000	448 000	115 000
Total Current Assets	1 077 000	733 000	1 023 000	523 000
Total Assets	4 015 000	4 005 000	1 573 000	1 073 000
Total Equity	995 000	961 000	709 000	479 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	559 000	536 000	853 000	584 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	2 461 000	2 480 000	9 000	10 000
Total Current Debt	2 461 000	2 507 000	11 000	10 000
Total Equity and Debt	4 015 000	4 005 000	1 573 000	1 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,42 %	26,22 %	7,05 %	−9,81 %
Debt-to-Equity Ratio	0,56	0,56	1,2	1,22
Operating Profit Margin	−96,67 %	63,73 %	18,75 %	−142,11 %
Current Ratio	0,44	0,29	93	52,3
Quick Ratio	0,44	0,29	93	52,3
Equity Ratio	0,25	0,24	0,45	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %